{ "ticker": { "uuid": "cca7f6f8-c7a5-49a7-ba32-ed2771bd2062", "symbol": "AKR", "name": "Acadia Realty Trust", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Retail", "page_url": "https://sharemaestro.com/factors/ticker/cca7f6f8-c7a5-49a7-ba32-ed2771bd2062/", "api_url": "https://sharemaestro.com/factors/api/tickers/cca7f6f8-c7a5-49a7-ba32-ed2771bd2062/" }, "ticker_metadata": { "id": 157, "uuid": "cca7f6f8-c7a5-49a7-ba32-ed2771bd2062", "symbol": "AKR", "name": "Acadia Realty Trust", "asset_type": "equity", "market_cap": 3234034000, "stock_exchange_id": 3, "industry": "Reit - Retail", "sector": "Real Estate", "description": "Acadia Realty Trust is an equity real estate investment trust focused on delivering long-term profitable growth through its double?", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "cca7f6f8-c7a5-49a7-ba32-ed2771bd2062", "symbol": "AKR", "name": "Acadia Realty Trust", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Retail", "page_url": "https://sharemaestro.com/factors/ticker/cca7f6f8-c7a5-49a7-ba32-ed2771bd2062/", "api_url": "https://sharemaestro.com/factors/api/tickers/cca7f6f8-c7a5-49a7-ba32-ed2771bd2062/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.21, "value": 0.21, "quality": 0.3, "momentum": 0.69, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 22.4, "market_cap": 2941836800, "pe_ratio": 64.2814, "earnings_yield": 0.0156, "ebitda_to_ev": 0.0806, "shareholder_yield": 0.0356, "roe": 0.0201, "piotroski_f_score": 4, "momentum_12_1": 0.1598, "volatility_252d": 0.2137 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:49.292647+00:00", "batch_id": "" }, "size": { "price_close": 22.4, "market_cap": 2941836800, "market_cap_usd": 2941836800, "enterprise_value": 4506697800, "shares_outstanding": 131332000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 64.2814, "pb_ratio": 1.292, "ptbv_ratio": 1.3492, "ps_ratio": 7.1865, "pcf_ratio": 17.0593, "pfcf_ratio": 3.6612, "ev_ebitda": 12.4031, "ev_ebit": 21.9645, "ev_sales": 11.0093, "ev_fcf": 5.6088, "earnings_yield": 0.0156, "fcf_yield": 0.1783, "price_to_sales": 7.1865, "price_to_book": 1.292, "price_to_cashflow": 17.0593, "ebitda_to_ev": 0.0806, "sales_yield": 0.0908 }, "yield": { "dividend_yield": 0.0356, "buyback_yield": 0, "shareholder_yield": 0.0356, "debt_paydown_yield": null, "total_yield": 0.0356 }, "quality": { "gross_margin": 0.5045, "operating_margin": 0.5012, "net_margin": 0.1118, "ebitda_margin": 0.8876, "fcf_margin": 1.9629, "roe": 0.0201, "roa": 0.0101, "roic": 0.0533, "roc_greenblatt": null, "asset_turnover": 0.0903, "cash_conversion": 17.5573, "accruals_ratio": -0.0279, "sbc_to_revenue": 0.0376, "piotroski_f_score": 4, "altman_z_score": 1.0437, "earnings_stability_5y": 1.1554, "revenue_stability_5y": 0.162, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0456, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.8294, "net_debt_to_ebitda": 4.3067, "debt_to_assets": 0.3522, "interest_coverage": 2.1801, "current_ratio": 1.3858, "quick_ratio": 0.6575, "net_debt": 1564861000, "local_beta": 0.0015, "volatility_252d": 0.2137, "volatility_60d": 0.5159, "max_drawdown_12m": -0.1083, "risk_adjusted_momentum": 0.7477 }, "growth": { "revenue_growth_1y": 0.0983, "revenue_growth_3y_cagr": 0.0798, "revenue_growth_5y_cagr": 0.1036, "eps_growth_1y": 1.2895, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 2.2566, "book_value_growth_1y": -0.1101, "revenue_growth": 0.0983, "earnings_growth": 1.2895 }, "momentum": { "price_return_1m": 0.0289, "price_return_3m": 0.0856, "price_return_6m": 0.1613, "price_return_9m": 0.1478, "price_return_12m": 0.1934, "price_return_12m_ex1m": 0.1598, "momentum_6m": 0.1613, "momentum_12m": 0.1934, "momentum_12_1": 0.1598, "distance_from_52w_high": 0, "distance_from_52w_low": 0.2531, "relative_strength": 0.0934 }, "raw_ttm": { "revenue_ttm": 409355000, "gross_profit_ttm": 206524000, "ebit_ttm": 205181000, "ebitda_ttm": 363353000, "net_income_ttm": 45765000, "eps_diluted_ttm": 0.3485, "operating_cash_flow_ttm": 172448000, "capital_expenditure_ttm": 631062000, "fcf_ttm": 803510000, "dividends_paid_ttm": 104807000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 94116000, "cash_and_equivalents": 31415000, "total_current_assets": 317887000, "total_current_liabilities": 229393000, "net_ppe": null, "total_assets": 4532655000, "total_debt": 1596276000, "total_equity": 2277030000, "net_working_capital": 148579000, "book_value_per_share": 17.338, "retained_earnings": -498735000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2180378000, "tangible_book_per_share": 16.602 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 89, "rank_pb": 32, "rank_ptbv": 27, "rank_ps": 86, "rank_pcf": 71, "rank_ev_ebitda": 53, "rank_ev_ebit": 73, "rank_earnings_yield": 89, "rank_fcf_yield": 19, "rank_dividend_yield": 21, "rank_shareholder_yield": 22, "rank_total_yield": 22, "rank_roe": 68, "rank_roc": 50, "rank_roic": 60, "rank_gross_margin": 44, "rank_fcf_margin": 2, "rank_piotroski": 77, "rank_accruals": 60, "rank_sue": 50, "rank_eps_growth_1y": 11, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 41, "rank_momentum_12m": 46, "rank_momentum_12m_ex1m": 49, "rank_relative_strength": 44 }, "composites": { "value_composite": 79, "quality_composite": 70, "momentum_composite": 31, "growth_composite": 10, "yield_composite": 15, "svqf_composite": 94, "vc1_composite": 84, "vc2_composite": 76, "vc3_composite": 76, "trending_value_composite": null, "overall_composite": 79, "quality_value_composite": 0.251, "os_score": 0.21, "value_percentile": 0.21, "quality_percentile": 0.3, "momentum_percentile": 0.69, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 3, "small_cap_core_rank": 75, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3425, "ticker_id": 157, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:49.292647+00:00", "batch_id": "", "os_score_delta": null, "price_close": 22.4, "market_cap": 2941836800, "market_cap_usd": 2941836800, "enterprise_value": 4506697800, "shares_outstanding": 131332000, "fx_rate_to_usd": null, "pe_ratio": 64.28136786, "pb_ratio": 1.29196225, "ptbv_ratio": 1.34923247, "ps_ratio": 7.18651733, "pcf_ratio": 17.05926888, "pfcf_ratio": 3.66123234, "ev_ebitda": 12.40308405, "ev_ebit": 21.96449866, "ev_sales": 11.00926531, "ev_fcf": 5.6087638, "earnings_yield": 0.01555661, "fcf_yield": 0.17829241, "dividend_yield": 0.03562638, "buyback_yield": 0, "shareholder_yield": 0.03562638, "debt_paydown_yield": null, "total_yield": 0.03562638, "gross_margin": 0.50451075, "operating_margin": 0.50122998, "net_margin": 0.11179783, "ebitda_margin": 0.88762321, "fcf_margin": 1.96286841, "roe": 0.02009855, "roa": 0.01009673, "roic": 0.05325815, "roc_greenblatt": null, "asset_turnover": 0.09031241, "cash_conversion": 17.55730362, "accruals_ratio": -0.02794896, "sbc_to_revenue": 0.0375713, "debt_to_equity": 0.82944493, "net_debt_to_ebitda": 4.30672376, "debt_to_assets": 0.3521724, "interest_coverage": 2.18008628, "current_ratio": 1.38577463, "quick_ratio": 0.65754404, "net_debt": 1564861000, "revenue_growth_1y": 0.09827032, "revenue_growth_3y_cagr": 0.07975959, "revenue_growth_5y_cagr": 0.1036061, "eps_growth_1y": 1.28950923, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 2.25659721, "book_value_growth_1y": -0.11010582, "piotroski_f_score": 4, "altman_z_score": 1.04365231, "earnings_stability_5y": 1.155443, "revenue_stability_5y": 0.162023, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02893891, "price_return_3m": 0.08557637, "price_return_6m": 0.16131374, "price_return_9m": 0.14776442, "price_return_12m": 0.19335557, "price_return_12m_ex1m": 0.15979244, "distance_from_52w_high": 0, "distance_from_52w_low": 0.25306974, "relative_strength": 0.09339199, "local_beta": 0.0015, "volatility_252d": 0.21372, "volatility_60d": 0.515923, "max_drawdown_12m": -0.10831361, "revenue_ttm": 409355000, "gross_profit_ttm": 206524000, "ebit_ttm": 205181000, "ebitda_ttm": 363353000, "net_income_ttm": 45765000, "eps_diluted_ttm": 0.348468, "operating_cash_flow_ttm": 172448000, "capital_expenditure_ttm": 631062000, "fcf_ttm": 803510000, "dividends_paid_ttm": 104807000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 94116000, "cash_and_equivalents": 31415000, "total_current_assets": 317887000, "total_current_liabilities": 229393000, "net_ppe": null, "total_assets": 4532655000, "total_debt": 1596276000, "total_equity": 2277030000, "net_working_capital": 148579000, "book_value_per_share": 17.3379679, "retained_earnings": -498735000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2180378000, "tangible_book_per_share": 16.60203149, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 89, "rank_pb": 32, "rank_ptbv": 27, "rank_ps": 86, "rank_pcf": 71, "rank_ev_ebitda": 53, "rank_ev_ebit": 73, "rank_earnings_yield": 89, "rank_fcf_yield": 19, "rank_dividend_yield": 21, "rank_shareholder_yield": 22, "rank_total_yield": 22, "rank_roe": 68, "rank_roc": 50, "rank_roic": 60, "rank_gross_margin": 44, "rank_fcf_margin": 2, "rank_piotroski": 77, "rank_accruals": 60, "rank_sue": 50, "rank_eps_growth_1y": 11, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 41, "rank_momentum_12m": 46, "rank_momentum_12m_ex1m": 49, "rank_relative_strength": 44, "value_composite": 79, "quality_composite": 70, "momentum_composite": 31, "growth_composite": 10, "yield_composite": 15, "svqf_composite": 94, "vc1_composite": 84, "vc2_composite": 76, "vc3_composite": 76, "trending_value_composite": null, "overall_composite": 79, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 3, "small_cap_core_rank": 75, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 22.4, "os": 0.21, "value": 0.21, "quality": 0.3, "momentum": 0.69, "confidence": 1, "coverage": 1, "pe_ratio": 64.2814, "earnings_yield": 0.0156, "shareholder_yield": 0.0356, "roe": 0.0201, "momentum_12_1": 0.1598, "complete_fields": { "id": 3425, "ticker_id": 157, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:49.292647+00:00", "batch_id": "", "os_score_delta": null, "price_close": 22.4, "market_cap": 2941836800, "market_cap_usd": 2941836800, "enterprise_value": 4506697800, "shares_outstanding": 131332000, "fx_rate_to_usd": null, "pe_ratio": 64.28136786, "pb_ratio": 1.29196225, "ptbv_ratio": 1.34923247, "ps_ratio": 7.18651733, "pcf_ratio": 17.05926888, "pfcf_ratio": 3.66123234, "ev_ebitda": 12.40308405, "ev_ebit": 21.96449866, "ev_sales": 11.00926531, "ev_fcf": 5.6087638, "earnings_yield": 0.01555661, "fcf_yield": 0.17829241, "dividend_yield": 0.03562638, "buyback_yield": 0, "shareholder_yield": 0.03562638, "debt_paydown_yield": null, "total_yield": 0.03562638, "gross_margin": 0.50451075, "operating_margin": 0.50122998, "net_margin": 0.11179783, "ebitda_margin": 0.88762321, "fcf_margin": 1.96286841, "roe": 0.02009855, "roa": 0.01009673, "roic": 0.05325815, "roc_greenblatt": null, "asset_turnover": 0.09031241, "cash_conversion": 17.55730362, "accruals_ratio": -0.02794896, "sbc_to_revenue": 0.0375713, "debt_to_equity": 0.82944493, "net_debt_to_ebitda": 4.30672376, "debt_to_assets": 0.3521724, "interest_coverage": 2.18008628, "current_ratio": 1.38577463, "quick_ratio": 0.65754404, "net_debt": 1564861000, "revenue_growth_1y": 0.09827032, "revenue_growth_3y_cagr": 0.07975959, "revenue_growth_5y_cagr": 0.1036061, "eps_growth_1y": 1.28950923, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 2.25659721, "book_value_growth_1y": -0.11010582, "piotroski_f_score": 4, "altman_z_score": 1.04365231, "earnings_stability_5y": 1.155443, "revenue_stability_5y": 0.162023, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02893891, "price_return_3m": 0.08557637, "price_return_6m": 0.16131374, "price_return_9m": 0.14776442, "price_return_12m": 0.19335557, "price_return_12m_ex1m": 0.15979244, "distance_from_52w_high": 0, "distance_from_52w_low": 0.25306974, "relative_strength": 0.09339199, "local_beta": 0.0015, "volatility_252d": 0.21372, "volatility_60d": 0.515923, "max_drawdown_12m": -0.10831361, "revenue_ttm": 409355000, "gross_profit_ttm": 206524000, "ebit_ttm": 205181000, "ebitda_ttm": 363353000, "net_income_ttm": 45765000, "eps_diluted_ttm": 0.348468, "operating_cash_flow_ttm": 172448000, "capital_expenditure_ttm": 631062000, "fcf_ttm": 803510000, "dividends_paid_ttm": 104807000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 94116000, "cash_and_equivalents": 31415000, "total_current_assets": 317887000, "total_current_liabilities": 229393000, "net_ppe": null, "total_assets": 4532655000, "total_debt": 1596276000, "total_equity": 2277030000, "net_working_capital": 148579000, "book_value_per_share": 17.3379679, "retained_earnings": -498735000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2180378000, "tangible_book_per_share": 16.60203149, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 89, "rank_pb": 32, "rank_ptbv": 27, "rank_ps": 86, "rank_pcf": 71, "rank_ev_ebitda": 53, "rank_ev_ebit": 73, "rank_earnings_yield": 89, "rank_fcf_yield": 19, "rank_dividend_yield": 21, "rank_shareholder_yield": 22, "rank_total_yield": 22, "rank_roe": 68, "rank_roc": 50, "rank_roic": 60, "rank_gross_margin": 44, "rank_fcf_margin": 2, "rank_piotroski": 77, "rank_accruals": 60, "rank_sue": 50, "rank_eps_growth_1y": 11, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 41, "rank_momentum_12m": 46, "rank_momentum_12m_ex1m": 49, "rank_relative_strength": 44, "value_composite": 79, "quality_composite": 70, "momentum_composite": 31, "growth_composite": 10, "yield_composite": 15, "svqf_composite": 94, "vc1_composite": 84, "vc2_composite": 76, "vc3_composite": 76, "trending_value_composite": null, "overall_composite": 79, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 3, "small_cap_core_rank": 75, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:31.969739+00:00", "is_restated": false, "income_statement": { "revenue": 410757000, "cost_of_revenue": 203243000, "gross_profit": 207514000, "ebit": 55712000, "ebitda": 213169000, "pretax_income": -39599000, "tax_provision": 412000, "net_income": 13580000, "net_income_to_common": 13580000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38818000, "total_current_assets": 318258000, "total_assets": 4837152000, "short_term_debt": 89500000, "long_term_debt": 1862906000, "total_debt": 1952406000, "total_liabilities": 2207721000, "total_equity": 2225647000, "shares_outstanding": 131074000, "goodwill_and_intangibles": 128239000 }, "cash_flow": { "operating_cash_flow": 166982000, "capital_expenditure": 531818000, "free_cash_flow": 698800000, "dividends_paid": 101335000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 212988, "ticker_id": 157, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:31.969739+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "55712000", "ebitda": "213169000", "netIncome": "13580000", "grossProfit": "207514000", "depreciation": "None", "totalRevenue": "410757000", "costOfRevenue": "203243000", "interestIncome": "79403000", "incomeBeforeTax": "-39599000", "interestExpense": "95311000", "operatingIncome": "49426000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "412000", "reportedCurrency": "USD", "netInterestIncome": "-71594000", "nonInterestIncome": "None", "operatingExpenses": "158088000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "203243000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "157457000", "sellingGeneralAndAdministrative": "45664000", "netIncomeFromContinuingOperations": "-40011000" }, "balance": { "goodwill": "None", "inventory": "167051000", "commonStock": "131000", "currentDebt": "None", "investments": "None", "totalAssets": "4837152000", "longTermDebt": "1862906000", "shortTermDebt": "89500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "128239000", "reportedCurrency": "USD", "retainedEarnings": "-500720000", "totalLiabilities": "2207721000", "otherCurrentAssets": "41182000", "totalCurrentAssets": "318258000", "currentLongTermDebt": "89500000", "longTermInvestments": "161955000", "shortTermInvestments": "0", "currentNetReceivables": "238258000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4518894000", "currentAccountsPayable": "88139000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4007348000", "shortLongTermDebtTotal": "1920990000", "totalShareholderEquity": "2225647000", "capitalLeaseObligations": "154075000", "otherCurrentLiabilities": "45364000", "totalCurrentLiabilities": "257105000", "otherNonCurrentLiabilities": "19939000", "totalNonCurrentLiabilities": "1950616000", "cashAndShortTermInvestments": "38818000", "commonStockSharesOutstanding": "131074000", "intangibleAssetsExcludingGoodwill": "128239000", "cashAndCashEquivalentsAtCarryingValue": "38818000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39187000", "profitLoss": "None", "dividendPayout": "101335000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "166982000", "capitalExpenditures": "531818000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "300673000", "cashflowFromInvestment": "-450459000", "stockBasedCompensation": "11621000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "101335000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "277506000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "157457000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 410757000, "cost_of_revenue": 203243000, "gross_profit": 207514000, "research_and_development": null, "selling_general_admin": 45664000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 55712000, "depreciation_amortisation": 157457000, "ebitda": 213169000, "interest_expense": 95311000, "interest_income": null, "other_non_operating": null, "pretax_income": -39599000, "tax_provision": 412000, "effective_tax_rate": null, "net_income": 13580000, "net_income_continuing_ops": -40011000, "net_income_to_common": 13580000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38818000, "short_term_investments": 0, "net_receivables": 238258000, "inventory": 167051000, "other_current_assets": null, "total_current_assets": 318258000, "net_ppe": null, "goodwill": null, "intangible_assets": 128239000, "goodwill_and_intangibles": 128239000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4518894000, "total_assets": 4837152000, "short_term_debt": 89500000, "accounts_payable": 88139000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 257105000, "long_term_debt": 1862906000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1950616000, "total_liabilities": 2207721000, "total_debt": 1952406000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -500720000, "total_equity": 2225647000, "shares_outstanding": 131074000, "operating_cash_flow": 166982000, "stock_based_compensation": 11621000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 531818000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -450459000, "dividends_paid": 101335000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 300673000, "free_cash_flow": 698800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "55712000", "ebitda": "213169000", "netIncome": "13580000", "grossProfit": "207514000", "depreciation": "None", "totalRevenue": "410757000", "costOfRevenue": "203243000", "interestIncome": "79403000", "incomeBeforeTax": "-39599000", "interestExpense": "95311000", "operatingIncome": "49426000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "412000", "reportedCurrency": "USD", "netInterestIncome": "-71594000", "nonInterestIncome": "None", "operatingExpenses": "158088000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "203243000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "157457000", "sellingGeneralAndAdministrative": "45664000", "netIncomeFromContinuingOperations": "-40011000" }, "balance": { "goodwill": "None", "inventory": "167051000", "commonStock": "131000", "currentDebt": "None", "investments": "None", "totalAssets": "4837152000", "longTermDebt": "1862906000", "shortTermDebt": "89500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "128239000", "reportedCurrency": "USD", "retainedEarnings": "-500720000", "totalLiabilities": "2207721000", "otherCurrentAssets": "41182000", "totalCurrentAssets": "318258000", "currentLongTermDebt": "89500000", "longTermInvestments": "161955000", "shortTermInvestments": "0", "currentNetReceivables": "238258000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4518894000", "currentAccountsPayable": "88139000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4007348000", "shortLongTermDebtTotal": "1920990000", "totalShareholderEquity": "2225647000", "capitalLeaseObligations": "154075000", "otherCurrentLiabilities": "45364000", "totalCurrentLiabilities": "257105000", "otherNonCurrentLiabilities": "19939000", "totalNonCurrentLiabilities": "1950616000", "cashAndShortTermInvestments": "38818000", "commonStockSharesOutstanding": "131074000", "intangibleAssetsExcludingGoodwill": "128239000", "cashAndCashEquivalentsAtCarryingValue": "38818000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39187000", "profitLoss": "None", "dividendPayout": "101335000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "166982000", "capitalExpenditures": "531818000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "300673000", "cashflowFromInvestment": "-450459000", "stockBasedCompensation": "11621000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "101335000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "277506000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "157457000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:31.969739+00:00", "is_restated": false, "income_statement": { "revenue": 359689000, "cost_of_revenue": 112049000, "gross_profit": 247640000, "ebit": 100908000, "ebitda": 239818000, "pretax_income": 8351000, "tax_provision": 212000, "net_income": 21650000, "net_income_to_common": 21650000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16806000, "total_current_assets": 305097000, "total_assets": 4371203000, "short_term_debt": 14000000, "long_term_debt": 1523266000, "total_debt": 1537266000, "total_liabilities": 1838931000, "total_equity": 2065672000, "shares_outstanding": 108258000, "goodwill_and_intangibles": 86853000 }, "cash_flow": { "operating_cash_flow": 140448000, "capital_expenditure": 80250000, "free_cash_flow": 220698000, "dividends_paid": 76323000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 212993, "ticker_id": 157, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:31.969739+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "100908000", "ebitda": "239818000", "netIncome": "21650000", "grossProfit": "247640000", "depreciation": "None", "totalRevenue": "359689000", "costOfRevenue": "112049000", "interestIncome": "25085000", "incomeBeforeTax": "8351000", "interestExpense": "92557000", "operatingIncome": "65659000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "212000", "reportedCurrency": "USD", "netInterestIncome": "-67472000", "nonInterestIncome": "None", "operatingExpenses": "181981000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "112049000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138910000", "sellingGeneralAndAdministrative": "40559000", "netIncomeFromContinuingOperations": "8139000" }, "balance": { "goodwill": "None", "inventory": "129619000", "commonStock": "120000", "currentDebt": "None", "investments": "None", "totalAssets": "4371203000", "longTermDebt": "1523266000", "shortTermDebt": "14000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "86853000", "reportedCurrency": "USD", "retainedEarnings": "-409383000", "totalLiabilities": "1838931000", "otherCurrentAssets": "50419000", "totalCurrentAssets": "305097000", "currentLongTermDebt": "14000000", "longTermInvestments": "209232000", "shortTermInvestments": "14771000", "currentNetReceivables": "223101000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4066106000", "currentAccountsPayable": "68354000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3569505000", "shortLongTermDebtTotal": "1596560000", "totalShareholderEquity": "2065672000", "capitalLeaseObligations": "136828000", "otherCurrentLiabilities": "41019000", "totalCurrentLiabilities": "162724000", "otherNonCurrentLiabilities": "14515000", "totalNonCurrentLiabilities": "1676207000", "cashAndShortTermInvestments": "16806000", "commonStockSharesOutstanding": "108258000", "intangibleAssetsExcludingGoodwill": "86853000", "cashAndCashEquivalentsAtCarryingValue": "16806000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8139000", "profitLoss": "None", "dividendPayout": "76323000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "140448000", "capitalExpenditures": "80250000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "44624000", "cashflowFromInvestment": "-170663000", "stockBasedCompensation": "12794000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "76323000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "459892000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138910000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 359689000, "cost_of_revenue": 112049000, "gross_profit": 247640000, "research_and_development": null, "selling_general_admin": 40559000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 100908000, "depreciation_amortisation": 138910000, "ebitda": 239818000, "interest_expense": 92557000, "interest_income": null, "other_non_operating": null, "pretax_income": 8351000, "tax_provision": 212000, "effective_tax_rate": null, "net_income": 21650000, "net_income_continuing_ops": 8139000, "net_income_to_common": 21650000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16806000, "short_term_investments": 14771000, "net_receivables": 223101000, "inventory": 129619000, "other_current_assets": null, "total_current_assets": 305097000, "net_ppe": null, "goodwill": null, "intangible_assets": 86853000, "goodwill_and_intangibles": 86853000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4066106000, "total_assets": 4371203000, "short_term_debt": 14000000, "accounts_payable": 68354000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 162724000, "long_term_debt": 1523266000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1676207000, "total_liabilities": 1838931000, "total_debt": 1537266000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -409383000, "total_equity": 2065672000, "shares_outstanding": 108258000, "operating_cash_flow": 140448000, "stock_based_compensation": 12794000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 80250000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -170663000, "dividends_paid": 76323000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 44624000, "free_cash_flow": 220698000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "100908000", "ebitda": "239818000", "netIncome": "21650000", "grossProfit": "247640000", "depreciation": "None", "totalRevenue": "359689000", "costOfRevenue": "112049000", "interestIncome": "25085000", "incomeBeforeTax": "8351000", "interestExpense": "92557000", "operatingIncome": "65659000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "212000", "reportedCurrency": "USD", "netInterestIncome": "-67472000", "nonInterestIncome": "None", "operatingExpenses": "181981000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "112049000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138910000", "sellingGeneralAndAdministrative": "40559000", "netIncomeFromContinuingOperations": "8139000" }, "balance": { "goodwill": "None", "inventory": "129619000", "commonStock": "120000", "currentDebt": "None", "investments": "None", "totalAssets": "4371203000", "longTermDebt": "1523266000", "shortTermDebt": "14000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "86853000", "reportedCurrency": "USD", "retainedEarnings": "-409383000", "totalLiabilities": "1838931000", "otherCurrentAssets": "50419000", "totalCurrentAssets": "305097000", "currentLongTermDebt": "14000000", "longTermInvestments": "209232000", "shortTermInvestments": "14771000", "currentNetReceivables": "223101000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4066106000", "currentAccountsPayable": "68354000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3569505000", "shortLongTermDebtTotal": "1596560000", "totalShareholderEquity": "2065672000", "capitalLeaseObligations": "136828000", "otherCurrentLiabilities": "41019000", "totalCurrentLiabilities": "162724000", "otherNonCurrentLiabilities": "14515000", "totalNonCurrentLiabilities": "1676207000", "cashAndShortTermInvestments": "16806000", "commonStockSharesOutstanding": "108258000", "intangibleAssetsExcludingGoodwill": "86853000", "cashAndCashEquivalentsAtCarryingValue": "16806000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8139000", "profitLoss": "None", "dividendPayout": "76323000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "140448000", "capitalExpenditures": "80250000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "44624000", "cashflowFromInvestment": "-170663000", "stockBasedCompensation": "12794000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "76323000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "459892000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138910000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:31.969739+00:00", "is_restated": false, "income_statement": { "revenue": 338692000, "cost_of_revenue": 108476000, "gross_profit": 230216000, "ebit": 91805000, "ebitda": 227789000, "pretax_income": -1448000, "tax_provision": 301000, "net_income": 19873000, "net_income_to_common": 19873000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17481000, "total_current_assets": 290967000, "total_assets": 4291154000, "short_term_debt": 213287000, "long_term_debt": 1656854000, "total_debt": 1870141000, "total_liabilities": 2157598000, "total_equity": 1636917000, "shares_outstanding": 95283752, "goodwill_and_intangibles": 100594000 }, "cash_flow": { "operating_cash_flow": 155758000, "capital_expenditure": 69540000, "free_cash_flow": 225298000, "dividends_paid": 68568000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 212998, "ticker_id": 157, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:31.969739+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "91805000", "ebitda": "227789000", "netIncome": "19873000", "grossProfit": "230216000", "depreciation": "None", "totalRevenue": "338692000", "costOfRevenue": "108476000", "interestIncome": "19626000", "incomeBeforeTax": "-1448000", "interestExpense": "93253000", "operatingIncome": "49076000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "301000", "reportedCurrency": "USD", "netInterestIncome": "-70835000", "nonInterestIncome": "None", "operatingExpenses": "181140000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "108476000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135984000", "sellingGeneralAndAdministrative": "41470000", "netIncomeFromContinuingOperations": "4508000" }, "balance": { "goodwill": "None", "inventory": "-34445000", "commonStock": "95000", "currentDebt": "None", "investments": "None", "totalAssets": "4291154000", "longTermDebt": "1656854000", "shortTermDebt": "213287000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "100594000", "reportedCurrency": "USD", "retainedEarnings": "-349141000", "totalLiabilities": "2157598000", "otherCurrentAssets": "34649000", "totalCurrentAssets": "290967000", "currentLongTermDebt": "213287000", "longTermInvestments": "197240000", "shortTermInvestments": "33284000", "currentNetReceivables": "205553000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4000187000", "currentAccountsPayable": "61425000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3546567000", "shortLongTermDebtTotal": "1934460000", "totalShareholderEquity": "1636917000", "capitalLeaseObligations": "64319000", "otherCurrentLiabilities": "26502000", "totalCurrentLiabilities": "335600000", "otherNonCurrentLiabilities": "91933000", "totalNonCurrentLiabilities": "1821998000", "cashAndShortTermInvestments": "17481000", "commonStockSharesOutstanding": "95283752", "intangibleAssetsExcludingGoodwill": "100594000", "cashAndCashEquivalentsAtCarryingValue": "17481000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1749000", "profitLoss": "None", "dividendPayout": "68568000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "155758000", "capitalExpenditures": "69540000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "45852000", "cashflowFromInvestment": "-208537000", "stockBasedCompensation": "12753000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "68568000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "135984000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 338692000, "cost_of_revenue": 108476000, "gross_profit": 230216000, "research_and_development": 0, "selling_general_admin": 41470000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 91805000, "depreciation_amortisation": 135984000, "ebitda": 227789000, "interest_expense": 93253000, "interest_income": null, "other_non_operating": null, "pretax_income": -1448000, "tax_provision": 301000, "effective_tax_rate": null, "net_income": 19873000, "net_income_continuing_ops": 4508000, "net_income_to_common": 19873000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17481000, "short_term_investments": 33284000, "net_receivables": 205553000, "inventory": -34445000, "other_current_assets": null, "total_current_assets": 290967000, "net_ppe": null, "goodwill": null, "intangible_assets": 100594000, "goodwill_and_intangibles": 100594000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4000187000, "total_assets": 4291154000, "short_term_debt": 213287000, "accounts_payable": 61425000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 335600000, "long_term_debt": 1656854000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1821998000, "total_liabilities": 2157598000, "total_debt": 1870141000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -349141000, "total_equity": 1636917000, "shares_outstanding": 95283752, "operating_cash_flow": 155758000, "stock_based_compensation": 12753000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69540000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -208537000, "dividends_paid": 68568000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 45852000, "free_cash_flow": 225298000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "91805000", "ebitda": "227789000", "netIncome": "19873000", "grossProfit": "230216000", "depreciation": "None", "totalRevenue": "338692000", "costOfRevenue": "108476000", "interestIncome": "19626000", "incomeBeforeTax": "-1448000", "interestExpense": "93253000", "operatingIncome": "49076000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "301000", "reportedCurrency": "USD", "netInterestIncome": "-70835000", "nonInterestIncome": "None", "operatingExpenses": "181140000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "108476000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135984000", "sellingGeneralAndAdministrative": "41470000", "netIncomeFromContinuingOperations": "4508000" }, "balance": { "goodwill": "None", "inventory": "-34445000", "commonStock": "95000", "currentDebt": "None", "investments": "None", "totalAssets": "4291154000", "longTermDebt": "1656854000", "shortTermDebt": "213287000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "100594000", "reportedCurrency": "USD", "retainedEarnings": "-349141000", "totalLiabilities": "2157598000", "otherCurrentAssets": "34649000", "totalCurrentAssets": "290967000", "currentLongTermDebt": "213287000", "longTermInvestments": "197240000", "shortTermInvestments": "33284000", "currentNetReceivables": "205553000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4000187000", "currentAccountsPayable": "61425000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3546567000", "shortLongTermDebtTotal": "1934460000", "totalShareholderEquity": "1636917000", "capitalLeaseObligations": "64319000", "otherCurrentLiabilities": "26502000", "totalCurrentLiabilities": "335600000", "otherNonCurrentLiabilities": "91933000", "totalNonCurrentLiabilities": "1821998000", "cashAndShortTermInvestments": "17481000", "commonStockSharesOutstanding": "95283752", "intangibleAssetsExcludingGoodwill": "100594000", "cashAndCashEquivalentsAtCarryingValue": "17481000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1749000", "profitLoss": "None", "dividendPayout": "68568000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "155758000", "capitalExpenditures": "69540000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "45852000", "cashflowFromInvestment": "-208537000", "stockBasedCompensation": "12753000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "68568000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "135984000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:31.969739+00:00", "is_restated": false, "income_statement": { "revenue": 326290000, "cost_of_revenue": 101927000, "gross_profit": 224363000, "ebit": 14970000, "ebitda": 150887000, "pretax_income": -65239000, "tax_provision": 12000, "net_income": -35445000, "net_income_to_common": -35445000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17158000, "total_current_assets": 216687000, "total_assets": 4302582000, "short_term_debt": 168287000, "long_term_debt": 1624773000, "total_debt": 1793060000, "total_liabilities": 2053722000, "total_equity": 2248860000, "shares_outstanding": 94643466, "goodwill_and_intangibles": 102374000 }, "cash_flow": { "operating_cash_flow": 133211000, "capital_expenditure": 293679000, "free_cash_flow": 426890000, "dividends_paid": 64586000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 213003, "ticker_id": 157, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:31.969739+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14970000", "ebitda": "150887000", "netIncome": "-35445000", "grossProfit": "224363000", "depreciation": "None", "totalRevenue": "326290000", "costOfRevenue": "101927000", "interestIncome": "14641000", "incomeBeforeTax": "-65239000", "interestExpense": "80209000", "operatingIncome": "68230000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "12000", "reportedCurrency": "USD", "netInterestIncome": "-65568000", "nonInterestIncome": "None", "operatingExpenses": "156133000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.20", "otherNonOperatingIncome": "-18266000", "costofGoodsAndServicesSold": "101927000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135917000", "sellingGeneralAndAdministrative": "44066000", "netIncomeFromContinuingOperations": "-65251000" }, "balance": { "goodwill": "None", "inventory": "-17496000", "commonStock": "95000", "currentDebt": "None", "investments": "None", "totalAssets": "4302582000", "longTermDebt": "1624773000", "shortTermDebt": "168287000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "102374000", "reportedCurrency": "USD", "retainedEarnings": "-300402000", "totalLiabilities": "2053722000", "otherCurrentAssets": "43616000", "totalCurrentAssets": "216687000", "currentLongTermDebt": "168287000", "longTermInvestments": "291156000", "shortTermInvestments": "54902000", "currentNetReceivables": "173409000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4085895000", "currentAccountsPayable": "196491000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3380546000", "shortLongTermDebtTotal": "1961347000", "totalShareholderEquity": "2248860000", "capitalLeaseObligations": "35271000", "otherCurrentLiabilities": "-5603000", "totalCurrentLiabilities": "393678000", "otherNonCurrentLiabilities": "45776000", "totalNonCurrentLiabilities": "1660044000", "cashAndShortTermInvestments": "17158000", "commonStockSharesOutstanding": "94643466", "intangibleAssetsExcludingGoodwill": "102374000", "cashAndCashEquivalentsAtCarryingValue": "17158000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-65251000", "profitLoss": "None", "dividendPayout": "64586000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "133211000", "capitalExpenditures": "293679000", "changeInReceivables": "1586000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4376000", "cashflowFromInvestment": "-124173000", "stockBasedCompensation": "11122000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64586000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4662000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "144190000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "135917000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 326290000, "cost_of_revenue": 101927000, "gross_profit": 224363000, "research_and_development": 0.2, "selling_general_admin": 44066000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14970000, "depreciation_amortisation": 135917000, "ebitda": 150887000, "interest_expense": 80209000, "interest_income": null, "other_non_operating": null, "pretax_income": -65239000, "tax_provision": 12000, "effective_tax_rate": null, "net_income": -35445000, "net_income_continuing_ops": -65251000, "net_income_to_common": -35445000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17158000, "short_term_investments": 54902000, "net_receivables": 173409000, "inventory": -17496000, "other_current_assets": null, "total_current_assets": 216687000, "net_ppe": null, "goodwill": null, "intangible_assets": 102374000, "goodwill_and_intangibles": 102374000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4085895000, "total_assets": 4302582000, "short_term_debt": 168287000, "accounts_payable": 196491000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 393678000, "long_term_debt": 1624773000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1660044000, "total_liabilities": 2053722000, "total_debt": 1793060000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -300402000, "total_equity": 2248860000, "shares_outstanding": 94643466, "operating_cash_flow": 133211000, "stock_based_compensation": 11122000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 293679000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -124173000, "dividends_paid": 64586000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4376000, "free_cash_flow": 426890000, "net_change_in_cash": 4662000 }, "raw_data": { "income": { "ebit": "14970000", "ebitda": "150887000", "netIncome": "-35445000", "grossProfit": "224363000", "depreciation": "None", "totalRevenue": "326290000", "costOfRevenue": "101927000", "interestIncome": "14641000", "incomeBeforeTax": "-65239000", "interestExpense": "80209000", "operatingIncome": "68230000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "12000", "reportedCurrency": "USD", "netInterestIncome": "-65568000", "nonInterestIncome": "None", "operatingExpenses": "156133000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.20", "otherNonOperatingIncome": "-18266000", "costofGoodsAndServicesSold": "101927000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135917000", "sellingGeneralAndAdministrative": "44066000", "netIncomeFromContinuingOperations": "-65251000" }, "balance": { "goodwill": "None", "inventory": "-17496000", "commonStock": "95000", "currentDebt": "None", "investments": "None", "totalAssets": "4302582000", "longTermDebt": "1624773000", "shortTermDebt": "168287000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "102374000", "reportedCurrency": "USD", "retainedEarnings": "-300402000", "totalLiabilities": "2053722000", "otherCurrentAssets": "43616000", "totalCurrentAssets": "216687000", "currentLongTermDebt": "168287000", "longTermInvestments": "291156000", "shortTermInvestments": "54902000", "currentNetReceivables": "173409000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4085895000", "currentAccountsPayable": "196491000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3380546000", "shortLongTermDebtTotal": "1961347000", "totalShareholderEquity": "2248860000", "capitalLeaseObligations": "35271000", "otherCurrentLiabilities": "-5603000", "totalCurrentLiabilities": "393678000", "otherNonCurrentLiabilities": "45776000", "totalNonCurrentLiabilities": "1660044000", "cashAndShortTermInvestments": "17158000", "commonStockSharesOutstanding": "94643466", "intangibleAssetsExcludingGoodwill": "102374000", "cashAndCashEquivalentsAtCarryingValue": "17158000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-65251000", "profitLoss": "None", "dividendPayout": "64586000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "133211000", "capitalExpenditures": "293679000", "changeInReceivables": "1586000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4376000", "cashflowFromInvestment": "-124173000", "stockBasedCompensation": "11122000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64586000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4662000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "144190000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "135917000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:31.969739+00:00", "is_restated": false, "income_statement": { "revenue": 292497000, "cost_of_revenue": 98873000, "gross_profit": 193624000, "ebit": 94171000, "ebitda": 217610000, "pretax_income": 26123000, "tax_provision": 93000, "net_income": 23548000, "net_income_to_common": 23548000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17746000, "total_current_assets": 289022000, "total_assets": 4261602000, "short_term_debt": 112905000, "long_term_debt": 1812460000, "total_debt": 1925365000, "total_liabilities": 2112033000, "total_equity": 2149569000, "shares_outstanding": 87653818, "goodwill_and_intangibles": 108918000 }, "cash_flow": { "operating_cash_flow": 104983000, "capital_expenditure": 202517000, "free_cash_flow": 307500000, "dividends_paid": 39476000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 213008, "ticker_id": 157, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:31.969739+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "94171000", "ebitda": "217610000", "netIncome": "23548000", "grossProfit": "193624000", "depreciation": "None", "totalRevenue": "292497000", "costOfRevenue": "98873000", "interestIncome": "5454000", "incomeBeforeTax": "26123000", "interestExpense": "68048000", "operatingIncome": "30656000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "93000", "reportedCurrency": "USD", "netInterestIncome": "-59904000", "nonInterestIncome": "None", "operatingExpenses": "162968000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.09", "otherNonOperatingIncome": "14395000", "costofGoodsAndServicesSold": "98873000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123439000", "sellingGeneralAndAdministrative": "40125000", "netIncomeFromContinuingOperations": "25109000" }, "balance": { "goodwill": "None", "inventory": "203773000", "commonStock": "89000", "currentDebt": "None", "investments": "None", "totalAssets": "4261602000", "longTermDebt": "1812460000", "shortTermDebt": "112905000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "108918000", "reportedCurrency": "USD", "retainedEarnings": "-196903000", "totalLiabilities": "2112033000", "otherCurrentAssets": "-253691000", "totalCurrentAssets": "289022000", "currentLongTermDebt": "112905000", "longTermInvestments": "322326000", "shortTermInvestments": "7000", "currentNetReceivables": "197511000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3972580000", "currentAccountsPayable": "236415000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3260116000", "shortLongTermDebtTotal": "1925365000", "totalShareholderEquity": "2149569000", "capitalLeaseObligations": "38759000", "otherCurrentLiabilities": "-13974000", "totalCurrentLiabilities": "373719000", "otherNonCurrentLiabilities": "48698000", "totalNonCurrentLiabilities": "1738314000", "cashAndShortTermInvestments": "17746000", "commonStockSharesOutstanding": "87653818", "intangibleAssetsExcludingGoodwill": "108918000", "cashAndCashEquivalentsAtCarryingValue": "17746000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26030000", "profitLoss": "None", "dividendPayout": "39476000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-3199000", "operatingCashflow": "104983000", "capitalExpenditures": "202517000", "changeInReceivables": "7384000", "changeInExchangeRate": "None", "cashflowFromFinancing": "91319000", "cashflowFromInvestment": "-198538000", "stockBasedCompensation": "12430000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39476000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2236000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "380047000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "123439000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 292497000, "cost_of_revenue": 98873000, "gross_profit": 193624000, "research_and_development": 0.09, "selling_general_admin": 40125000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 94171000, "depreciation_amortisation": 123439000, "ebitda": 217610000, "interest_expense": 68048000, "interest_income": null, "other_non_operating": null, "pretax_income": 26123000, "tax_provision": 93000, "effective_tax_rate": null, "net_income": 23548000, "net_income_continuing_ops": 25109000, "net_income_to_common": 23548000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17746000, "short_term_investments": 7000, "net_receivables": 197511000, "inventory": 203773000, "other_current_assets": null, "total_current_assets": 289022000, "net_ppe": null, "goodwill": null, "intangible_assets": 108918000, "goodwill_and_intangibles": 108918000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3972580000, "total_assets": 4261602000, "short_term_debt": 112905000, "accounts_payable": 236415000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 373719000, "long_term_debt": 1812460000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1738314000, "total_liabilities": 2112033000, "total_debt": 1925365000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -196903000, "total_equity": 2149569000, "shares_outstanding": 87653818, "operating_cash_flow": 104983000, "stock_based_compensation": 12430000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 202517000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -198538000, "dividends_paid": 39476000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 91319000, "free_cash_flow": 307500000, "net_change_in_cash": -2236000 }, "raw_data": { "income": { "ebit": "94171000", "ebitda": "217610000", "netIncome": "23548000", "grossProfit": "193624000", "depreciation": "None", "totalRevenue": "292497000", "costOfRevenue": "98873000", "interestIncome": "5454000", "incomeBeforeTax": "26123000", "interestExpense": "68048000", "operatingIncome": "30656000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "93000", "reportedCurrency": "USD", "netInterestIncome": "-59904000", "nonInterestIncome": "None", "operatingExpenses": "162968000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.09", "otherNonOperatingIncome": "14395000", "costofGoodsAndServicesSold": "98873000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123439000", "sellingGeneralAndAdministrative": "40125000", "netIncomeFromContinuingOperations": "25109000" }, "balance": { "goodwill": "None", "inventory": "203773000", "commonStock": "89000", "currentDebt": "None", "investments": "None", "totalAssets": "4261602000", "longTermDebt": "1812460000", "shortTermDebt": "112905000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "108918000", "reportedCurrency": "USD", "retainedEarnings": "-196903000", "totalLiabilities": "2112033000", "otherCurrentAssets": "-253691000", "totalCurrentAssets": "289022000", "currentLongTermDebt": "112905000", "longTermInvestments": "322326000", "shortTermInvestments": "7000", "currentNetReceivables": "197511000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3972580000", "currentAccountsPayable": "236415000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3260116000", "shortLongTermDebtTotal": "1925365000", "totalShareholderEquity": "2149569000", "capitalLeaseObligations": "38759000", "otherCurrentLiabilities": "-13974000", "totalCurrentLiabilities": "373719000", "otherNonCurrentLiabilities": "48698000", "totalNonCurrentLiabilities": "1738314000", "cashAndShortTermInvestments": "17746000", "commonStockSharesOutstanding": "87653818", "intangibleAssetsExcludingGoodwill": "108918000", "cashAndCashEquivalentsAtCarryingValue": "17746000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26030000", "profitLoss": "None", "dividendPayout": "39476000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-3199000", "operatingCashflow": "104983000", "capitalExpenditures": "202517000", "changeInReceivables": "7384000", "changeInExchangeRate": "None", "cashflowFromFinancing": "91319000", "cashflowFromInvestment": "-198538000", "stockBasedCompensation": "12430000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39476000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2236000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "380047000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "123439000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:31.969739+00:00", "is_restated": false, "income_statement": { "revenue": 250908000, "cost_of_revenue": 98028000, "gross_profit": 152880000, "ebit": 4222000, "ebitda": 151451000, "pretax_income": -65449000, "tax_provision": 269000, "net_income": -8976000, "net_income_to_common": -8976000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18699000, "total_current_assets": 214647000, "total_assets": 4131069000, "short_term_debt": 138400000, "long_term_debt": 1625439000, "total_debt": 1763839000, "total_liabilities": 2080865000, "total_equity": 1441039000, "shares_outstanding": 86441922, "goodwill_and_intangibles": 100426000 }, "cash_flow": { "operating_cash_flow": 102565000, "capital_expenditure": 61691000, "free_cash_flow": 164256000, "dividends_paid": 50182000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 213013, "ticker_id": 157, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:31.969739+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4222000", "ebitda": "151451000", "netIncome": "-8976000", "grossProfit": "152880000", "depreciation": "None", "totalRevenue": "250908000", "costOfRevenue": "98028000", "interestIncome": "8979000", "incomeBeforeTax": "-65449000", "interestExpense": "69671000", "operatingIncome": "-115062000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "269000", "reportedCurrency": "USD", "netInterestIncome": "-63081000", "nonInterestIncome": "None", "operatingExpenses": "267942000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.26", "otherNonOperatingIncome": "7742000", "costofGoodsAndServicesSold": "98028000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "147229000", "sellingGeneralAndAdministrative": "35798000", "netIncomeFromContinuingOperations": "-66038000" }, "balance": { "goodwill": "None", "inventory": "247201000", "commonStock": "86000", "currentDebt": "None", "investments": "None", "totalAssets": "4131069000", "longTermDebt": "1625439000", "shortTermDebt": "138400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "100426000", "reportedCurrency": "USD", "retainedEarnings": "-167321000", "totalLiabilities": "2080865000", "otherCurrentAssets": "29917000", "totalCurrentAssets": "214647000", "currentLongTermDebt": "138400000", "longTermInvestments": "3858745000", "shortTermInvestments": "1000", "currentNetReceivables": "166031000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3916422000", "currentAccountsPayable": "52399000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3337709000", "shortLongTermDebtTotal": "1802947000", "totalShareholderEquity": "1441039000", "capitalLeaseObligations": "95103000", "otherCurrentLiabilities": "15763000", "totalCurrentLiabilities": "238347000", "otherNonCurrentLiabilities": "104432000", "totalNonCurrentLiabilities": "1842518000", "cashAndShortTermInvestments": "18699000", "commonStockSharesOutstanding": "86441922", "intangibleAssetsExcludingGoodwill": "100426000", "cashAndCashEquivalentsAtCarryingValue": "18699000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-66038000", "profitLoss": "None", "dividendPayout": "50182000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-3199000", "operatingCashflow": "102565000", "capitalExpenditures": "61691000", "changeInReceivables": "-29810000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2443000", "cashflowFromInvestment": "-96208000", "stockBasedCompensation": "10912000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50182000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3914000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22386000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149793000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 250908000, "cost_of_revenue": 98028000, "gross_profit": 152880000, "research_and_development": 0.26, "selling_general_admin": 35798000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4222000, "depreciation_amortisation": 147229000, "ebitda": 151451000, "interest_expense": 69671000, "interest_income": null, "other_non_operating": null, "pretax_income": -65449000, "tax_provision": 269000, "effective_tax_rate": null, "net_income": -8976000, "net_income_continuing_ops": -66038000, "net_income_to_common": -8976000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18699000, "short_term_investments": 1000, "net_receivables": 166031000, "inventory": 247201000, "other_current_assets": null, "total_current_assets": 214647000, "net_ppe": null, "goodwill": null, "intangible_assets": 100426000, "goodwill_and_intangibles": 100426000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3916422000, "total_assets": 4131069000, "short_term_debt": 138400000, "accounts_payable": 52399000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 238347000, "long_term_debt": 1625439000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1842518000, "total_liabilities": 2080865000, "total_debt": 1763839000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -167321000, "total_equity": 1441039000, "shares_outstanding": 86441922, "operating_cash_flow": 102565000, "stock_based_compensation": 10912000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 61691000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -96208000, "dividends_paid": 50182000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2443000, "free_cash_flow": 164256000, "net_change_in_cash": 3914000 }, "raw_data": { "income": { "ebit": "4222000", "ebitda": "151451000", "netIncome": "-8976000", "grossProfit": "152880000", "depreciation": "None", "totalRevenue": "250908000", "costOfRevenue": "98028000", "interestIncome": "8979000", "incomeBeforeTax": "-65449000", "interestExpense": "69671000", "operatingIncome": "-115062000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "269000", "reportedCurrency": "USD", "netInterestIncome": "-63081000", "nonInterestIncome": "None", "operatingExpenses": "267942000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.26", "otherNonOperatingIncome": "7742000", "costofGoodsAndServicesSold": "98028000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "147229000", "sellingGeneralAndAdministrative": "35798000", "netIncomeFromContinuingOperations": "-66038000" }, "balance": { "goodwill": "None", "inventory": "247201000", "commonStock": "86000", "currentDebt": "None", "investments": "None", "totalAssets": "4131069000", "longTermDebt": "1625439000", "shortTermDebt": "138400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "100426000", "reportedCurrency": "USD", "retainedEarnings": "-167321000", "totalLiabilities": "2080865000", "otherCurrentAssets": "29917000", "totalCurrentAssets": "214647000", "currentLongTermDebt": "138400000", "longTermInvestments": "3858745000", "shortTermInvestments": "1000", "currentNetReceivables": "166031000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3916422000", "currentAccountsPayable": "52399000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3337709000", "shortLongTermDebtTotal": "1802947000", "totalShareholderEquity": "1441039000", "capitalLeaseObligations": "95103000", "otherCurrentLiabilities": "15763000", "totalCurrentLiabilities": "238347000", "otherNonCurrentLiabilities": "104432000", "totalNonCurrentLiabilities": "1842518000", "cashAndShortTermInvestments": "18699000", "commonStockSharesOutstanding": "86441922", "intangibleAssetsExcludingGoodwill": "100426000", "cashAndCashEquivalentsAtCarryingValue": "18699000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-66038000", "profitLoss": "None", "dividendPayout": "50182000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-3199000", "operatingCashflow": "102565000", "capitalExpenditures": "61691000", "changeInReceivables": "-29810000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2443000", "cashflowFromInvestment": "-96208000", "stockBasedCompensation": "10912000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50182000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3914000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22386000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149793000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:31.969739+00:00", "is_restated": false, "income_statement": { "revenue": 289585000, "cost_of_revenue": 88231000, "gross_profit": 201354000, "ebit": 93912000, "ebitda": 216492000, "pretax_income": 24699000, "tax_provision": 1465000, "net_income": 53717000, "net_income_to_common": 53717000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15845000, "total_current_assets": 244075000, "total_assets": 4309114000, "short_term_debt": 60800000, "long_term_debt": 1647396000, "total_debt": 1708196000, "total_liabilities": 2122149000, "total_equity": 1542308000, "shares_outstanding": 84435826, "goodwill_and_intangibles": 117733000 }, "cash_flow": { "operating_cash_flow": 127177000, "capital_expenditure": 39031000, "free_cash_flow": 166208000, "dividends_paid": 93902000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 213018, "ticker_id": 157, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:31.969739+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "93912000", "ebitda": "216492000", "netIncome": "53717000", "grossProfit": "201354000", "depreciation": "None", "totalRevenue": "289585000", "costOfRevenue": "88231000", "interestIncome": "7988000", "incomeBeforeTax": "24699000", "interestExpense": "69213000", "operatingIncome": "73078000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1465000", "reportedCurrency": "USD", "netInterestIncome": "-65800000", "nonInterestIncome": "None", "operatingExpenses": "128276000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.08", "otherNonOperatingIncome": "16910000", "costofGoodsAndServicesSold": "88231000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "122580000", "sellingGeneralAndAdministrative": "34299000", "netIncomeFromContinuingOperations": "21204000" }, "balance": { "goodwill": "913000", "inventory": "-18873000", "commonStock": "87000", "currentDebt": "None", "investments": "None", "totalAssets": "4309114000", "longTermDebt": "1647396000", "shortTermDebt": "60800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "116820000", "reportedCurrency": "USD", "retainedEarnings": "-132961000", "totalLiabilities": "2122149000", "otherCurrentAssets": "34891000", "totalCurrentAssets": "244075000", "currentLongTermDebt": "60800000", "longTermInvestments": "4029355000", "shortTermInvestments": "2583000", "currentNetReceivables": "193339000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4065039000", "currentAccountsPayable": "68838000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3357478000", "shortLongTermDebtTotal": "1842615000", "totalShareholderEquity": "1542308000", "capitalLeaseObligations": "134419000", "otherCurrentLiabilities": "42437000", "totalCurrentLiabilities": "205757000", "otherNonCurrentLiabilities": "15362000", "totalNonCurrentLiabilities": "1916392000", "cashAndShortTermInvestments": "15845000", "commonStockSharesOutstanding": "84435826", "intangibleAssetsExcludingGoodwill": "116820000", "cashAndCashEquivalentsAtCarryingValue": "15845000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21204000", "profitLoss": "None", "dividendPayout": "93902000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-1632000", "operatingCashflow": "127177000", "capitalExpenditures": "39031000", "changeInReceivables": "-455000", "changeInExchangeRate": "None", "cashflowFromFinancing": "265042000", "cashflowFromInvestment": "-397057000", "stockBasedCompensation": "10957000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "93902000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-4838000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "852668000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125443000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 289585000, "cost_of_revenue": 88231000, "gross_profit": 201354000, "research_and_development": 0.08, "selling_general_admin": 34299000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 93912000, "depreciation_amortisation": 122580000, "ebitda": 216492000, "interest_expense": 69213000, "interest_income": null, "other_non_operating": null, "pretax_income": 24699000, "tax_provision": 1465000, "effective_tax_rate": null, "net_income": 53717000, "net_income_continuing_ops": 21204000, "net_income_to_common": 53717000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15845000, "short_term_investments": 2583000, "net_receivables": 193339000, "inventory": -18873000, "other_current_assets": null, "total_current_assets": 244075000, "net_ppe": null, "goodwill": 913000, "intangible_assets": 116820000, "goodwill_and_intangibles": 117733000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4065039000, "total_assets": 4309114000, "short_term_debt": 60800000, "accounts_payable": 68838000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 205757000, "long_term_debt": 1647396000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1916392000, "total_liabilities": 2122149000, "total_debt": 1708196000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -132961000, "total_equity": 1542308000, "shares_outstanding": 84435826, "operating_cash_flow": 127177000, "stock_based_compensation": 10957000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39031000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -397057000, "dividends_paid": 93902000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 265042000, "free_cash_flow": 166208000, "net_change_in_cash": -4838000 }, "raw_data": { "income": { "ebit": "93912000", "ebitda": "216492000", "netIncome": "53717000", "grossProfit": "201354000", "depreciation": "None", "totalRevenue": "289585000", "costOfRevenue": "88231000", "interestIncome": "7988000", "incomeBeforeTax": "24699000", "interestExpense": "69213000", "operatingIncome": "73078000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1465000", "reportedCurrency": "USD", "netInterestIncome": "-65800000", "nonInterestIncome": "None", "operatingExpenses": "128276000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.08", "otherNonOperatingIncome": "16910000", "costofGoodsAndServicesSold": "88231000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "122580000", "sellingGeneralAndAdministrative": "34299000", "netIncomeFromContinuingOperations": "21204000" }, "balance": { "goodwill": "913000", "inventory": "-18873000", "commonStock": "87000", "currentDebt": "None", "investments": "None", "totalAssets": "4309114000", "longTermDebt": "1647396000", "shortTermDebt": "60800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "116820000", "reportedCurrency": "USD", "retainedEarnings": "-132961000", "totalLiabilities": "2122149000", "otherCurrentAssets": "34891000", "totalCurrentAssets": "244075000", "currentLongTermDebt": "60800000", "longTermInvestments": "4029355000", "shortTermInvestments": "2583000", "currentNetReceivables": "193339000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4065039000", "currentAccountsPayable": "68838000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3357478000", "shortLongTermDebtTotal": "1842615000", "totalShareholderEquity": "1542308000", "capitalLeaseObligations": "134419000", "otherCurrentLiabilities": "42437000", "totalCurrentLiabilities": "205757000", "otherNonCurrentLiabilities": "15362000", "totalNonCurrentLiabilities": "1916392000", "cashAndShortTermInvestments": "15845000", "commonStockSharesOutstanding": "84435826", "intangibleAssetsExcludingGoodwill": "116820000", "cashAndCashEquivalentsAtCarryingValue": "15845000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21204000", "profitLoss": "None", "dividendPayout": "93902000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-1632000", "operatingCashflow": "127177000", "capitalExpenditures": "39031000", "changeInReceivables": "-455000", "changeInExchangeRate": "None", "cashflowFromFinancing": "265042000", "cashflowFromInvestment": "-397057000", "stockBasedCompensation": "10957000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "93902000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-4838000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "852668000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125443000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:31.969739+00:00", "is_restated": false, "income_statement": { "revenue": 262213000, "cost_of_revenue": 81923000, "gross_profit": 180290000, "ebit": -87050000, "ebitda": 145090000, "pretax_income": -19904000, "tax_provision": 934000, "net_income": 31439000, "net_income_to_common": 31439000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21268000, "total_current_assets": 259661000, "total_assets": 3958780000, "short_term_debt": 1550545000, "long_term_debt": 1621656000, "total_debt": 3172201000, "total_liabilities": 1876833000, "total_equity": 2081947000, "shares_outstanding": 82734211, "goodwill_and_intangibles": 115939000 }, "cash_flow": { "operating_cash_flow": 96076000, "capital_expenditure": 6106000, "free_cash_flow": 102182000, "dividends_paid": 88887000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 213023, "ticker_id": 157, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:31.969739+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-87050000", "ebitda": "145090000", "netIncome": "31439000", "grossProfit": "180290000", "depreciation": "None", "totalRevenue": "262213000", "costOfRevenue": "81923000", "interestIncome": "13231000", "incomeBeforeTax": "-19904000", "interestExpense": "69978000", "operatingIncome": "27541000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "934000", "reportedCurrency": "USD", "netInterestIncome": "-56747000", "nonInterestIncome": "None", "operatingExpenses": "152749000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.06", "otherNonOperatingIncome": "27673000", "costofGoodsAndServicesSold": "81923000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "232140000", "sellingGeneralAndAdministrative": "34343000", "netIncomeFromContinuingOperations": "-20838000" }, "balance": { "goodwill": "None", "inventory": "4611000", "commonStock": "82000", "currentDebt": "None", "investments": "None", "totalAssets": "3958780000", "longTermDebt": "1621656000", "shortTermDebt": "1550545000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "115939000", "reportedCurrency": "USD", "retainedEarnings": "-89696000", "totalLiabilities": "1876833000", "otherCurrentAssets": "32002000", "totalCurrentAssets": "259661000", "currentLongTermDebt": "None", "longTermInvestments": "3653171000", "shortTermInvestments": "7018000", "currentNetReceivables": "201780000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3699119000", "currentAccountsPayable": "65215000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3162804000", "shortLongTermDebtTotal": "3172201000", "totalShareholderEquity": "2081947000", "capitalLeaseObligations": "71111000", "otherCurrentLiabilities": "-1510310000", "totalCurrentLiabilities": "139502000", "otherNonCurrentLiabilities": "15623000", "totalNonCurrentLiabilities": "1737331000", "cashAndShortTermInvestments": "21268000", "commonStockSharesOutstanding": "82734211", "intangibleAssetsExcludingGoodwill": "115939000", "cashAndCashEquivalentsAtCarryingValue": "21268000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15698000", "profitLoss": "None", "dividendPayout": "88887000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-7168000", "operatingCashflow": "96076000", "capitalExpenditures": "6106000", "changeInReceivables": "-10044000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10278000", "cashflowFromInvestment": "-136619000", "stockBasedCompensation": "12948000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "88887000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-50821000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-55111000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "117549000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 262213000, "cost_of_revenue": 81923000, "gross_profit": 180290000, "research_and_development": 0.06, "selling_general_admin": 34343000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -87050000, "depreciation_amortisation": 232140000, "ebitda": 145090000, "interest_expense": 69978000, "interest_income": null, "other_non_operating": null, "pretax_income": -19904000, "tax_provision": 934000, "effective_tax_rate": null, "net_income": 31439000, "net_income_continuing_ops": -20838000, "net_income_to_common": 31439000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21268000, "short_term_investments": 7018000, "net_receivables": 201780000, "inventory": 4611000, "other_current_assets": null, "total_current_assets": 259661000, "net_ppe": null, "goodwill": null, "intangible_assets": 115939000, "goodwill_and_intangibles": 115939000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3699119000, "total_assets": 3958780000, "short_term_debt": 1550545000, "accounts_payable": 65215000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 139502000, "long_term_debt": 1621656000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1737331000, "total_liabilities": 1876833000, "total_debt": 3172201000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -89696000, "total_equity": 2081947000, "shares_outstanding": 82734211, "operating_cash_flow": 96076000, "stock_based_compensation": 12948000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6106000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -136619000, "dividends_paid": 88887000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10278000, "free_cash_flow": 102182000, "net_change_in_cash": -50821000 }, "raw_data": { "income": { "ebit": "-87050000", "ebitda": "145090000", "netIncome": "31439000", "grossProfit": "180290000", "depreciation": "None", "totalRevenue": "262213000", "costOfRevenue": "81923000", "interestIncome": "13231000", "incomeBeforeTax": "-19904000", "interestExpense": "69978000", "operatingIncome": "27541000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "934000", "reportedCurrency": "USD", "netInterestIncome": "-56747000", "nonInterestIncome": "None", "operatingExpenses": "152749000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.06", "otherNonOperatingIncome": "27673000", "costofGoodsAndServicesSold": "81923000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "232140000", "sellingGeneralAndAdministrative": "34343000", "netIncomeFromContinuingOperations": "-20838000" }, "balance": { "goodwill": "None", "inventory": "4611000", "commonStock": "82000", "currentDebt": "None", "investments": "None", "totalAssets": "3958780000", "longTermDebt": "1621656000", "shortTermDebt": "1550545000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "115939000", "reportedCurrency": "USD", "retainedEarnings": "-89696000", "totalLiabilities": "1876833000", "otherCurrentAssets": "32002000", "totalCurrentAssets": "259661000", "currentLongTermDebt": "None", "longTermInvestments": "3653171000", "shortTermInvestments": "7018000", "currentNetReceivables": "201780000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3699119000", "currentAccountsPayable": "65215000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3162804000", "shortLongTermDebtTotal": "3172201000", "totalShareholderEquity": "2081947000", "capitalLeaseObligations": "71111000", "otherCurrentLiabilities": "-1510310000", "totalCurrentLiabilities": "139502000", "otherNonCurrentLiabilities": "15623000", "totalNonCurrentLiabilities": "1737331000", "cashAndShortTermInvestments": "21268000", "commonStockSharesOutstanding": "82734211", "intangibleAssetsExcludingGoodwill": "115939000", "cashAndCashEquivalentsAtCarryingValue": "21268000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15698000", "profitLoss": "None", "dividendPayout": "88887000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-7168000", "operatingCashflow": "96076000", "capitalExpenditures": "6106000", "changeInReceivables": "-10044000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10278000", "cashflowFromInvestment": "-136619000", "stockBasedCompensation": "12948000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "88887000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-50821000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-55111000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "117549000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:31.969739+00:00", "is_restated": false, "income_statement": { "revenue": 102992000, "cost_of_revenue": 31171000, "gross_profit": 71821000, "ebit": 161175000, "ebitda": 201330000, "pretax_income": 139123000, "tax_provision": 12000, "net_income": 30477000, "net_income_to_common": 30477000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31415000, "total_current_assets": 317887000, "total_assets": 4532655000, "short_term_debt": 91500000, "long_term_debt": 1504776000, "total_debt": 1596276000, "total_liabilities": 1888671000, "total_equity": 2277030000, "shares_outstanding": 131332000, "goodwill_and_intangibles": 96652000 }, "cash_flow": { "operating_cash_flow": 31359000, "capital_expenditure": 32216000, "free_cash_flow": 63575000, "dividends_paid": 26207000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 212986, "ticker_id": 157, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:31.969739+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "161175000", "ebitda": "201330000", "netIncome": "30477000", "grossProfit": "71821000", "depreciation": "None", "totalRevenue": "102992000", "costOfRevenue": "31171000", "interestIncome": "4788000", "incomeBeforeTax": "139123000", "interestExpense": "22052000", "operatingIncome": "16363000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "12000", "reportedCurrency": "USD", "netInterestIncome": "-17264000", "nonInterestIncome": "None", "operatingExpenses": "55458000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31171000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40155000", "sellingGeneralAndAdministrative": "15303000", "netIncomeFromContinuingOperations": "139111000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "134000", "currentDebt": "None", "investments": "None", "totalAssets": "4532655000", "longTermDebt": "1504776000", "shortTermDebt": "91500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "96652000", "reportedCurrency": "USD", "retainedEarnings": "-498735000", "totalLiabilities": "1888671000", "otherCurrentAssets": "59903000", "totalCurrentAssets": "317887000", "currentLongTermDebt": "91500000", "longTermInvestments": "275770000", "shortTermInvestments": "None", "currentNetReceivables": "226569000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4214768000", "currentAccountsPayable": "68407000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1653481000", "totalShareholderEquity": "2277030000", "capitalLeaseObligations": "57205000", "otherCurrentLiabilities": "44823000", "totalCurrentLiabilities": "229393000", "otherNonCurrentLiabilities": "96609000", "totalNonCurrentLiabilities": "1659278000", "cashAndShortTermInvestments": "31415000", "commonStockSharesOutstanding": "131332000", "intangibleAssetsExcludingGoodwill": "96652000", "cashAndCashEquivalentsAtCarryingValue": "31415000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "139111000", "profitLoss": "None", "dividendPayout": "26207000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "31359000", "capitalExpenditures": "32216000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-407068000", "cashflowFromInvestment": "367599000", "stockBasedCompensation": "6358000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26207000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40155000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 102992000, "cost_of_revenue": 31171000, "gross_profit": 71821000, "research_and_development": null, "selling_general_admin": 15303000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 161175000, "depreciation_amortisation": 40155000, "ebitda": 201330000, "interest_expense": 22052000, "interest_income": null, "other_non_operating": null, "pretax_income": 139123000, "tax_provision": 12000, "effective_tax_rate": null, "net_income": 30477000, "net_income_continuing_ops": 139111000, "net_income_to_common": 30477000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31415000, "short_term_investments": null, "net_receivables": 226569000, "inventory": null, "other_current_assets": null, "total_current_assets": 317887000, "net_ppe": null, "goodwill": null, "intangible_assets": 96652000, "goodwill_and_intangibles": 96652000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4214768000, "total_assets": 4532655000, "short_term_debt": 91500000, "accounts_payable": 68407000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 229393000, "long_term_debt": 1504776000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1659278000, "total_liabilities": 1888671000, "total_debt": 1596276000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -498735000, "total_equity": 2277030000, "shares_outstanding": 131332000, "operating_cash_flow": 31359000, "stock_based_compensation": 6358000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32216000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 367599000, "dividends_paid": 26207000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -407068000, "free_cash_flow": 63575000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "161175000", "ebitda": "201330000", "netIncome": "30477000", "grossProfit": "71821000", "depreciation": "None", "totalRevenue": "102992000", "costOfRevenue": "31171000", "interestIncome": "4788000", "incomeBeforeTax": "139123000", "interestExpense": "22052000", "operatingIncome": "16363000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "12000", "reportedCurrency": "USD", "netInterestIncome": "-17264000", "nonInterestIncome": "None", "operatingExpenses": "55458000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31171000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40155000", "sellingGeneralAndAdministrative": "15303000", "netIncomeFromContinuingOperations": "139111000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "134000", "currentDebt": "None", "investments": "None", "totalAssets": "4532655000", "longTermDebt": "1504776000", "shortTermDebt": "91500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "96652000", "reportedCurrency": "USD", "retainedEarnings": "-498735000", "totalLiabilities": "1888671000", "otherCurrentAssets": "59903000", "totalCurrentAssets": "317887000", "currentLongTermDebt": "91500000", "longTermInvestments": "275770000", "shortTermInvestments": "None", "currentNetReceivables": "226569000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4214768000", "currentAccountsPayable": "68407000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1653481000", "totalShareholderEquity": "2277030000", "capitalLeaseObligations": "57205000", "otherCurrentLiabilities": "44823000", "totalCurrentLiabilities": "229393000", "otherNonCurrentLiabilities": "96609000", "totalNonCurrentLiabilities": "1659278000", "cashAndShortTermInvestments": "31415000", "commonStockSharesOutstanding": "131332000", "intangibleAssetsExcludingGoodwill": "96652000", "cashAndCashEquivalentsAtCarryingValue": "31415000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "139111000", "profitLoss": "None", "dividendPayout": "26207000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "31359000", "capitalExpenditures": "32216000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-407068000", "cashflowFromInvestment": "367599000", "stockBasedCompensation": "6358000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26207000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40155000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:31.969739+00:00", "is_restated": false, "income_statement": { "revenue": 104765000, "cost_of_revenue": 112360000, "gross_profit": -7595000, "ebit": 27782000, "ebitda": 67646000, "pretax_income": 3626000, "tax_provision": 83000, "net_income": 7707000, "net_income_to_common": 7707000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38818000, "total_current_assets": 318258000, "total_assets": 4837152000, "short_term_debt": 89500000, "long_term_debt": 1862906000, "total_debt": 1952406000, "total_liabilities": 2207721000, "total_equity": 2225647000, "shares_outstanding": 131074000, "goodwill_and_intangibles": 128239000 }, "cash_flow": { "operating_cash_flow": 41987000, "capital_expenditure": 531818000, "free_cash_flow": 573805000, "dividends_paid": 26207000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 212987, "ticker_id": 157, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:31.969739+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27782000", "ebitda": "67646000", "netIncome": "7707000", "grossProfit": "-7595000", "depreciation": "None", "totalRevenue": "104765000", "costOfRevenue": "112360000", "interestIncome": "17032000", "incomeBeforeTax": "3626000", "interestExpense": "24156000", "operatingIncome": "20658000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "83000", "reportedCurrency": "USD", "netInterestIncome": "-19014000", "nonInterestIncome": "None", "operatingExpenses": "-28253000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "112360000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39864000", "sellingGeneralAndAdministrative": "11611000", "netIncomeFromContinuingOperations": "3543000" }, "balance": { "goodwill": "None", "inventory": "167051000", "commonStock": "131000", "currentDebt": "None", "investments": "None", "totalAssets": "4837152000", "longTermDebt": "1862906000", "shortTermDebt": "89500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "128239000", "reportedCurrency": "USD", "retainedEarnings": "-500720000", "totalLiabilities": "2207721000", "otherCurrentAssets": "41182000", "totalCurrentAssets": "318258000", "currentLongTermDebt": "89500000", "longTermInvestments": "161955000", "shortTermInvestments": "0", "currentNetReceivables": "238258000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4518894000", "currentAccountsPayable": "88139000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4007348000", "shortLongTermDebtTotal": "1920990000", "totalShareholderEquity": "2225647000", "capitalLeaseObligations": "154075000", "otherCurrentLiabilities": "45364000", "totalCurrentLiabilities": "257105000", "otherNonCurrentLiabilities": "19939000", "totalNonCurrentLiabilities": "1950616000", "cashAndShortTermInvestments": "38818000", "commonStockSharesOutstanding": "131074000", "intangibleAssetsExcludingGoodwill": "128239000", "cashAndCashEquivalentsAtCarryingValue": "38818000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3543000", "profitLoss": "None", "dividendPayout": "26207000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "41987000", "capitalExpenditures": "531818000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40100000", "cashflowFromInvestment": "-20023000", "stockBasedCompensation": "2957000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26207000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "277506000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39864000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 104765000, "cost_of_revenue": 112360000, "gross_profit": -7595000, "research_and_development": null, "selling_general_admin": 11611000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27782000, "depreciation_amortisation": 39864000, "ebitda": 67646000, "interest_expense": 24156000, "interest_income": null, "other_non_operating": null, "pretax_income": 3626000, "tax_provision": 83000, "effective_tax_rate": null, "net_income": 7707000, "net_income_continuing_ops": 3543000, "net_income_to_common": 7707000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38818000, "short_term_investments": 0, "net_receivables": 238258000, "inventory": 167051000, "other_current_assets": null, "total_current_assets": 318258000, "net_ppe": null, "goodwill": null, "intangible_assets": 128239000, "goodwill_and_intangibles": 128239000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4518894000, "total_assets": 4837152000, "short_term_debt": 89500000, "accounts_payable": 88139000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 257105000, "long_term_debt": 1862906000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1950616000, "total_liabilities": 2207721000, "total_debt": 1952406000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -500720000, "total_equity": 2225647000, "shares_outstanding": 131074000, "operating_cash_flow": 41987000, "stock_based_compensation": 2957000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 531818000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20023000, "dividends_paid": 26207000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -40100000, "free_cash_flow": 573805000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27782000", "ebitda": "67646000", "netIncome": "7707000", "grossProfit": "-7595000", "depreciation": "None", "totalRevenue": "104765000", "costOfRevenue": "112360000", "interestIncome": "17032000", "incomeBeforeTax": "3626000", "interestExpense": "24156000", "operatingIncome": "20658000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "83000", "reportedCurrency": "USD", "netInterestIncome": "-19014000", "nonInterestIncome": "None", "operatingExpenses": "-28253000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "112360000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39864000", "sellingGeneralAndAdministrative": "11611000", "netIncomeFromContinuingOperations": "3543000" }, "balance": { "goodwill": "None", "inventory": "167051000", "commonStock": "131000", "currentDebt": "None", "investments": "None", "totalAssets": "4837152000", "longTermDebt": "1862906000", "shortTermDebt": "89500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "128239000", "reportedCurrency": "USD", "retainedEarnings": "-500720000", "totalLiabilities": "2207721000", "otherCurrentAssets": "41182000", "totalCurrentAssets": "318258000", "currentLongTermDebt": "89500000", "longTermInvestments": "161955000", "shortTermInvestments": "0", "currentNetReceivables": "238258000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4518894000", "currentAccountsPayable": "88139000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4007348000", "shortLongTermDebtTotal": "1920990000", "totalShareholderEquity": "2225647000", "capitalLeaseObligations": "154075000", "otherCurrentLiabilities": "45364000", "totalCurrentLiabilities": "257105000", "otherNonCurrentLiabilities": "19939000", "totalNonCurrentLiabilities": "1950616000", "cashAndShortTermInvestments": "38818000", "commonStockSharesOutstanding": "131074000", "intangibleAssetsExcludingGoodwill": "128239000", "cashAndCashEquivalentsAtCarryingValue": "38818000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3543000", "profitLoss": "None", "dividendPayout": "26207000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "41987000", "capitalExpenditures": "531818000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40100000", "cashflowFromInvestment": "-20023000", "stockBasedCompensation": "2957000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26207000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "277506000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39864000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:31.969739+00:00", "is_restated": false, "income_statement": { "revenue": 101006000, "cost_of_revenue": 28459000, "gross_profit": 72547000, "ebit": 13351000, "ebitda": 52235000, "pretax_income": -10953000, "tax_provision": 2000, "net_income": 5618000, "net_income_to_common": 5618000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49388000, "total_current_assets": 358129000, "total_assets": 4875192000, "short_term_debt": 65000000, "long_term_debt": 1797008000, "total_debt": 1862008000, "total_liabilities": 2210078000, "total_equity": 2246020000, "shares_outstanding": 121329000, "goodwill_and_intangibles": 138176000 }, "cash_flow": { "operating_cash_flow": 34295000, "capital_expenditure": 39110000, "free_cash_flow": 73405000, "dividends_paid": 26202000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 212989, "ticker_id": 157, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:31.969739+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13351000", "ebitda": "52235000", "netIncome": "5618000", "grossProfit": "72547000", "depreciation": "None", "totalRevenue": "101006000", "costOfRevenue": "28459000", "interestIncome": "6121000", "incomeBeforeTax": "-10953000", "interestExpense": "24304000", "operatingIncome": "12684000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2000", "reportedCurrency": "USD", "netInterestIncome": "-18183000", "nonInterestIncome": "None", "operatingExpenses": "59863000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28459000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38884000", "sellingGeneralAndAdministrative": "10924000", "netIncomeFromContinuingOperations": "-10955000" }, "balance": { "goodwill": "None", "inventory": "142468000", "commonStock": "131000", "currentDebt": "None", "investments": "None", "totalAssets": "4875192000", "longTermDebt": "1797008000", "shortTermDebt": "65000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "138176000", "reportedCurrency": "USD", "retainedEarnings": "-479803000", "totalLiabilities": "2210078000", "otherCurrentAssets": "67094000", "totalCurrentAssets": "358129000", "currentLongTermDebt": "65000000", "longTermInvestments": "164403000", "shortTermInvestments": "4502000", "currentNetReceivables": "237145000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4517063000", "currentAccountsPayable": "87124000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4018959000", "shortLongTermDebtTotal": "1920908000", "totalShareholderEquity": "2246020000", "capitalLeaseObligations": "157999000", "otherCurrentLiabilities": "44868000", "totalCurrentLiabilities": "229309000", "otherNonCurrentLiabilities": "22431000", "totalNonCurrentLiabilities": "1980769000", "cashAndShortTermInvestments": "49388000", "commonStockSharesOutstanding": "121329000", "intangibleAssetsExcludingGoodwill": "138176000", "cashAndCashEquivalentsAtCarryingValue": "49388000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10955000", "profitLoss": "None", "dividendPayout": "26202000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "34295000", "capitalExpenditures": "39110000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8668000", "cashflowFromInvestment": "-35737000", "stockBasedCompensation": "3014000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26202000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "277519000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38884000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 101006000, "cost_of_revenue": 28459000, "gross_profit": 72547000, "research_and_development": null, "selling_general_admin": 10924000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13351000, "depreciation_amortisation": 38884000, "ebitda": 52235000, "interest_expense": 24304000, "interest_income": null, "other_non_operating": null, "pretax_income": -10953000, "tax_provision": 2000, "effective_tax_rate": null, "net_income": 5618000, "net_income_continuing_ops": -10955000, "net_income_to_common": 5618000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49388000, "short_term_investments": 4502000, "net_receivables": 237145000, "inventory": 142468000, "other_current_assets": null, "total_current_assets": 358129000, "net_ppe": null, "goodwill": null, "intangible_assets": 138176000, "goodwill_and_intangibles": 138176000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4517063000, "total_assets": 4875192000, "short_term_debt": 65000000, "accounts_payable": 87124000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 229309000, "long_term_debt": 1797008000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1980769000, "total_liabilities": 2210078000, "total_debt": 1862008000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -479803000, "total_equity": 2246020000, "shares_outstanding": 121329000, "operating_cash_flow": 34295000, "stock_based_compensation": 3014000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39110000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35737000, "dividends_paid": 26202000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8668000, "free_cash_flow": 73405000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13351000", "ebitda": "52235000", "netIncome": "5618000", "grossProfit": "72547000", "depreciation": "None", "totalRevenue": "101006000", "costOfRevenue": "28459000", "interestIncome": "6121000", "incomeBeforeTax": "-10953000", "interestExpense": "24304000", "operatingIncome": "12684000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2000", "reportedCurrency": "USD", "netInterestIncome": "-18183000", "nonInterestIncome": "None", "operatingExpenses": "59863000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28459000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38884000", "sellingGeneralAndAdministrative": "10924000", "netIncomeFromContinuingOperations": "-10955000" }, "balance": { "goodwill": "None", "inventory": "142468000", "commonStock": "131000", "currentDebt": "None", "investments": "None", "totalAssets": "4875192000", "longTermDebt": "1797008000", "shortTermDebt": "65000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "138176000", "reportedCurrency": "USD", "retainedEarnings": "-479803000", "totalLiabilities": "2210078000", "otherCurrentAssets": "67094000", "totalCurrentAssets": "358129000", "currentLongTermDebt": "65000000", "longTermInvestments": "164403000", "shortTermInvestments": "4502000", "currentNetReceivables": "237145000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4517063000", "currentAccountsPayable": "87124000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4018959000", "shortLongTermDebtTotal": "1920908000", "totalShareholderEquity": "2246020000", "capitalLeaseObligations": "157999000", "otherCurrentLiabilities": "44868000", "totalCurrentLiabilities": "229309000", "otherNonCurrentLiabilities": "22431000", "totalNonCurrentLiabilities": "1980769000", "cashAndShortTermInvestments": "49388000", "commonStockSharesOutstanding": "121329000", "intangibleAssetsExcludingGoodwill": "138176000", "cashAndCashEquivalentsAtCarryingValue": "49388000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10955000", "profitLoss": "None", "dividendPayout": "26202000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "34295000", "capitalExpenditures": "39110000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8668000", "cashflowFromInvestment": "-35737000", "stockBasedCompensation": "3014000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26202000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "277519000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38884000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:31.969739+00:00", "is_restated": false, "income_statement": { "revenue": 100592000, "cost_of_revenue": 30841000, "gross_profit": 69751000, "ebit": 2873000, "ebitda": 42142000, "pretax_income": -20731000, "tax_provision": 211000, "net_income": 1963000, "net_income_to_common": 1963000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42780000, "total_current_assets": 375948000, "total_assets": 4875569000, "short_term_debt": 53500000, "long_term_debt": 1750637000, "total_debt": 1804137000, "total_liabilities": 2148236000, "total_equity": 2269126000, "shares_outstanding": 121329000, "goodwill_and_intangibles": 131572000 }, "cash_flow": { "operating_cash_flow": 64807000, "capital_expenditure": 27918000, "free_cash_flow": 92725000, "dividends_paid": 26191000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 212990, "ticker_id": 157, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:31.969739+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2873000", "ebitda": "42142000", "netIncome": "1963000", "grossProfit": "69751000", "depreciation": "None", "totalRevenue": "100592000", "costOfRevenue": "30841000", "interestIncome": "6358000", "incomeBeforeTax": "-20731000", "interestExpense": "23604000", "operatingIncome": "760000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "211000", "reportedCurrency": "USD", "netInterestIncome": "-17246000", "nonInterestIncome": "None", "operatingExpenses": "68991000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30841000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39269000", "sellingGeneralAndAdministrative": "11532000", "netIncomeFromContinuingOperations": "-20942000" }, "balance": { "goodwill": "None", "inventory": "153196000", "commonStock": "131000", "currentDebt": "None", "investments": "None", "totalAssets": "4875569000", "longTermDebt": "1750637000", "shortTermDebt": "53500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "131572000", "reportedCurrency": "USD", "retainedEarnings": "-458205000", "totalLiabilities": "2148236000", "otherCurrentAssets": "87986000", "totalCurrentAssets": "375948000", "currentLongTermDebt": "53500000", "longTermInvestments": "172418000", "shortTermInvestments": "10908000", "currentNetReceivables": "234274000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4499621000", "currentAccountsPayable": "81903000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3988415000", "shortLongTermDebtTotal": "1863868000", "totalShareholderEquity": "2269126000", "capitalLeaseObligations": "158707000", "otherCurrentLiabilities": "45134000", "totalCurrentLiabilities": "210907000", "otherNonCurrentLiabilities": "25149000", "totalNonCurrentLiabilities": "1937329000", "cashAndShortTermInvestments": "42780000", "commonStockSharesOutstanding": "121329000", "intangibleAssetsExcludingGoodwill": "131572000", "cashAndCashEquivalentsAtCarryingValue": "42780000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20942000", "profitLoss": "None", "dividendPayout": "26191000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "64807000", "capitalExpenditures": "27918000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "145374000", "cashflowFromInvestment": "-198676000", "stockBasedCompensation": "3051000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26191000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "277519000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39269000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 100592000, "cost_of_revenue": 30841000, "gross_profit": 69751000, "research_and_development": null, "selling_general_admin": 11532000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2873000, "depreciation_amortisation": 39269000, "ebitda": 42142000, "interest_expense": 23604000, "interest_income": null, "other_non_operating": null, "pretax_income": -20731000, "tax_provision": 211000, "effective_tax_rate": null, "net_income": 1963000, "net_income_continuing_ops": -20942000, "net_income_to_common": 1963000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42780000, "short_term_investments": 10908000, "net_receivables": 234274000, "inventory": 153196000, "other_current_assets": null, "total_current_assets": 375948000, "net_ppe": null, "goodwill": null, "intangible_assets": 131572000, "goodwill_and_intangibles": 131572000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4499621000, "total_assets": 4875569000, "short_term_debt": 53500000, "accounts_payable": 81903000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 210907000, "long_term_debt": 1750637000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1937329000, "total_liabilities": 2148236000, "total_debt": 1804137000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -458205000, "total_equity": 2269126000, "shares_outstanding": 121329000, "operating_cash_flow": 64807000, "stock_based_compensation": 3051000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27918000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -198676000, "dividends_paid": 26191000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 145374000, "free_cash_flow": 92725000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2873000", "ebitda": "42142000", "netIncome": "1963000", "grossProfit": "69751000", "depreciation": "None", "totalRevenue": "100592000", "costOfRevenue": "30841000", "interestIncome": "6358000", "incomeBeforeTax": "-20731000", "interestExpense": "23604000", "operatingIncome": "760000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "211000", "reportedCurrency": "USD", "netInterestIncome": "-17246000", "nonInterestIncome": "None", "operatingExpenses": "68991000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30841000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39269000", "sellingGeneralAndAdministrative": "11532000", "netIncomeFromContinuingOperations": "-20942000" }, "balance": { "goodwill": "None", "inventory": "153196000", "commonStock": "131000", "currentDebt": "None", "investments": "None", "totalAssets": "4875569000", "longTermDebt": "1750637000", "shortTermDebt": "53500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "131572000", "reportedCurrency": "USD", "retainedEarnings": "-458205000", "totalLiabilities": "2148236000", "otherCurrentAssets": "87986000", "totalCurrentAssets": "375948000", "currentLongTermDebt": "53500000", "longTermInvestments": "172418000", "shortTermInvestments": "10908000", "currentNetReceivables": "234274000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4499621000", "currentAccountsPayable": "81903000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3988415000", "shortLongTermDebtTotal": "1863868000", "totalShareholderEquity": "2269126000", "capitalLeaseObligations": "158707000", "otherCurrentLiabilities": "45134000", "totalCurrentLiabilities": "210907000", "otherNonCurrentLiabilities": "25149000", "totalNonCurrentLiabilities": "1937329000", "cashAndShortTermInvestments": "42780000", "commonStockSharesOutstanding": "121329000", "intangibleAssetsExcludingGoodwill": "131572000", "cashAndCashEquivalentsAtCarryingValue": "42780000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20942000", "profitLoss": "None", "dividendPayout": "26191000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "64807000", "capitalExpenditures": "27918000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "145374000", "cashflowFromInvestment": "-198676000", "stockBasedCompensation": "3051000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26191000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "277519000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39269000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:31.969739+00:00", "is_restated": false, "income_statement": { "revenue": 104394000, "cost_of_revenue": 31583000, "gross_profit": 72811000, "ebit": 11706000, "ebitda": 51146000, "pretax_income": -11541000, "tax_provision": 116000, "net_income": 1608000, "net_income_to_common": 1608000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31984000, "total_current_assets": 310853000, "total_assets": 4735676000, "short_term_debt": 476939000, "long_term_debt": 1625783000, "total_debt": 2102722000, "total_liabilities": 1947033000, "total_equity": 2297960000, "shares_outstanding": 121329000, "goodwill_and_intangibles": 123307000 }, "cash_flow": { "operating_cash_flow": 25893000, "capital_expenditure": 19610000, "free_cash_flow": 45503000, "dividends_paid": 22735000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 212991, "ticker_id": 157, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:31.969739+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11706000", "ebitda": "51146000", "netIncome": "1608000", "grossProfit": "72811000", "depreciation": "None", "totalRevenue": "104394000", "costOfRevenue": "31583000", "interestIncome": "6096000", "incomeBeforeTax": "-11541000", "interestExpense": "23247000", "operatingIncome": "15324000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "116000", "reportedCurrency": "USD", "netInterestIncome": "-17151000", "nonInterestIncome": "None", "operatingExpenses": "57487000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31583000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39440000", "sellingGeneralAndAdministrative": "11597000", "netIncomeFromContinuingOperations": "-11657000" }, "balance": { "goodwill": "None", "inventory": "142110000", "commonStock": "131000", "currentDebt": "None", "investments": "None", "totalAssets": "4735676000", "longTermDebt": "1625783000", "shortTermDebt": "476939000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "123307000", "reportedCurrency": "USD", "retainedEarnings": "-433966000", "totalLiabilities": "1947033000", "otherCurrentAssets": "37738000", "totalCurrentAssets": "310853000", "currentLongTermDebt": "None", "longTermInvestments": "177969000", "shortTermInvestments": "16539000", "currentNetReceivables": "224592000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4424823000", "currentAccountsPayable": "69774000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3921859000", "shortLongTermDebtTotal": "1686335000", "totalShareholderEquity": "2297960000", "capitalLeaseObligations": "158908000", "otherCurrentLiabilities": "44613000", "totalCurrentLiabilities": "144578000", "otherNonCurrentLiabilities": "15905000", "totalNonCurrentLiabilities": "1802455000", "cashAndShortTermInvestments": "31984000", "commonStockSharesOutstanding": "121329000", "intangibleAssetsExcludingGoodwill": "123307000", "cashAndCashEquivalentsAtCarryingValue": "31984000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1269000", "profitLoss": "None", "dividendPayout": "22735000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "25893000", "capitalExpenditures": "19610000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "178741000", "cashflowFromInvestment": "-188033000", "stockBasedCompensation": "2599000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22735000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "277519000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39440000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 104394000, "cost_of_revenue": 31583000, "gross_profit": 72811000, "research_and_development": null, "selling_general_admin": 11597000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11706000, "depreciation_amortisation": 39440000, "ebitda": 51146000, "interest_expense": 23247000, "interest_income": null, "other_non_operating": null, "pretax_income": -11541000, "tax_provision": 116000, "effective_tax_rate": null, "net_income": 1608000, "net_income_continuing_ops": -11657000, "net_income_to_common": 1608000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31984000, "short_term_investments": 16539000, "net_receivables": 224592000, "inventory": 142110000, "other_current_assets": null, "total_current_assets": 310853000, "net_ppe": null, "goodwill": null, "intangible_assets": 123307000, "goodwill_and_intangibles": 123307000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4424823000, "total_assets": 4735676000, "short_term_debt": 476939000, "accounts_payable": 69774000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 144578000, "long_term_debt": 1625783000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1802455000, "total_liabilities": 1947033000, "total_debt": 2102722000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -433966000, "total_equity": 2297960000, "shares_outstanding": 121329000, "operating_cash_flow": 25893000, "stock_based_compensation": 2599000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19610000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -188033000, "dividends_paid": 22735000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 178741000, "free_cash_flow": 45503000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11706000", "ebitda": "51146000", "netIncome": "1608000", "grossProfit": "72811000", "depreciation": "None", "totalRevenue": "104394000", "costOfRevenue": "31583000", "interestIncome": "6096000", "incomeBeforeTax": "-11541000", "interestExpense": "23247000", "operatingIncome": "15324000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "116000", "reportedCurrency": "USD", "netInterestIncome": "-17151000", "nonInterestIncome": "None", "operatingExpenses": "57487000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31583000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39440000", "sellingGeneralAndAdministrative": "11597000", "netIncomeFromContinuingOperations": "-11657000" }, "balance": { "goodwill": "None", "inventory": "142110000", "commonStock": "131000", "currentDebt": "None", "investments": "None", "totalAssets": "4735676000", "longTermDebt": "1625783000", "shortTermDebt": "476939000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "123307000", "reportedCurrency": "USD", "retainedEarnings": "-433966000", "totalLiabilities": "1947033000", "otherCurrentAssets": "37738000", "totalCurrentAssets": "310853000", "currentLongTermDebt": "None", "longTermInvestments": "177969000", "shortTermInvestments": "16539000", "currentNetReceivables": "224592000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4424823000", "currentAccountsPayable": "69774000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3921859000", "shortLongTermDebtTotal": "1686335000", "totalShareholderEquity": "2297960000", "capitalLeaseObligations": "158908000", "otherCurrentLiabilities": "44613000", "totalCurrentLiabilities": "144578000", "otherNonCurrentLiabilities": "15905000", "totalNonCurrentLiabilities": "1802455000", "cashAndShortTermInvestments": "31984000", "commonStockSharesOutstanding": "121329000", "intangibleAssetsExcludingGoodwill": "123307000", "cashAndCashEquivalentsAtCarryingValue": "31984000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1269000", "profitLoss": "None", "dividendPayout": "22735000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "25893000", "capitalExpenditures": "19610000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "178741000", "cashflowFromInvestment": "-188033000", "stockBasedCompensation": "2599000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22735000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "277519000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39440000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:31.969739+00:00", "is_restated": false, "income_statement": { "revenue": 93334000, "cost_of_revenue": 29307000, "gross_profit": 64027000, "ebit": 23075000, "ebitda": 58264000, "pretax_income": 1171000, "tax_provision": 11000, "net_income": 8524000, "net_income_to_common": 8524000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16806000, "total_current_assets": 305097000, "total_assets": 4371203000, "short_term_debt": 14000000, "long_term_debt": 1523266000, "total_debt": 1537266000, "total_liabilities": 1838931000, "total_equity": 2065672000, "shares_outstanding": 118750000, "goodwill_and_intangibles": 86853000 }, "cash_flow": { "operating_cash_flow": 37872000, "capital_expenditure": 17851000, "free_cash_flow": 55723000, "dividends_paid": 21642000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 212992, "ticker_id": 157, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:31.969739+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23075000", "ebitda": "58264000", "netIncome": "8524000", "grossProfit": "64027000", "depreciation": "None", "totalRevenue": "93334000", "costOfRevenue": "29307000", "interestIncome": "6575000", "incomeBeforeTax": "1171000", "interestExpense": "21904000", "operatingIncome": "16370000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "11000", "reportedCurrency": "USD", "netInterestIncome": "-15329000", "nonInterestIncome": "None", "operatingExpenses": "47657000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29307000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35189000", "sellingGeneralAndAdministrative": "10397000", "netIncomeFromContinuingOperations": "1160000" }, "balance": { "goodwill": "None", "inventory": "129619000", "commonStock": "120000", "currentDebt": "None", "investments": "None", "totalAssets": "4371203000", "longTermDebt": "1523266000", "shortTermDebt": "14000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "86853000", "reportedCurrency": "USD", "retainedEarnings": "-409383000", "totalLiabilities": "1838931000", "otherCurrentAssets": "50419000", "totalCurrentAssets": "305097000", "currentLongTermDebt": "14000000", "longTermInvestments": "209232000", "shortTermInvestments": "14771000", "currentNetReceivables": "223101000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4066106000", "currentAccountsPayable": "68354000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3569505000", "shortLongTermDebtTotal": "1596560000", "totalShareholderEquity": "2065672000", "capitalLeaseObligations": "136828000", "otherCurrentLiabilities": "41019000", "totalCurrentLiabilities": "162724000", "otherNonCurrentLiabilities": "14515000", "totalNonCurrentLiabilities": "1676207000", "cashAndShortTermInvestments": "16806000", "commonStockSharesOutstanding": "118750000", "intangibleAssetsExcludingGoodwill": "86853000", "cashAndCashEquivalentsAtCarryingValue": "16806000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1160000", "profitLoss": "None", "dividendPayout": "21642000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "37872000", "capitalExpenditures": "17851000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "53066000", "cashflowFromInvestment": "-120530000", "stockBasedCompensation": "2709000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21642000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "459892000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35189000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 93334000, "cost_of_revenue": 29307000, "gross_profit": 64027000, "research_and_development": null, "selling_general_admin": 10397000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23075000, "depreciation_amortisation": 35189000, "ebitda": 58264000, "interest_expense": 21904000, "interest_income": null, "other_non_operating": null, "pretax_income": 1171000, "tax_provision": 11000, "effective_tax_rate": null, "net_income": 8524000, "net_income_continuing_ops": 1160000, "net_income_to_common": 8524000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16806000, "short_term_investments": 14771000, "net_receivables": 223101000, "inventory": 129619000, "other_current_assets": null, "total_current_assets": 305097000, "net_ppe": null, "goodwill": null, "intangible_assets": 86853000, "goodwill_and_intangibles": 86853000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4066106000, "total_assets": 4371203000, "short_term_debt": 14000000, "accounts_payable": 68354000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 162724000, "long_term_debt": 1523266000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1676207000, "total_liabilities": 1838931000, "total_debt": 1537266000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -409383000, "total_equity": 2065672000, "shares_outstanding": 118750000, "operating_cash_flow": 37872000, "stock_based_compensation": 2709000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17851000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -120530000, "dividends_paid": 21642000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 53066000, "free_cash_flow": 55723000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "23075000", "ebitda": "58264000", "netIncome": "8524000", "grossProfit": "64027000", "depreciation": "None", "totalRevenue": "93334000", "costOfRevenue": "29307000", "interestIncome": "6575000", "incomeBeforeTax": "1171000", "interestExpense": "21904000", "operatingIncome": "16370000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "11000", "reportedCurrency": "USD", "netInterestIncome": "-15329000", "nonInterestIncome": "None", "operatingExpenses": "47657000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29307000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35189000", "sellingGeneralAndAdministrative": "10397000", "netIncomeFromContinuingOperations": "1160000" }, "balance": { "goodwill": "None", "inventory": "129619000", "commonStock": "120000", "currentDebt": "None", "investments": "None", "totalAssets": "4371203000", "longTermDebt": "1523266000", "shortTermDebt": "14000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "86853000", "reportedCurrency": "USD", "retainedEarnings": "-409383000", "totalLiabilities": "1838931000", "otherCurrentAssets": "50419000", "totalCurrentAssets": "305097000", "currentLongTermDebt": "14000000", "longTermInvestments": "209232000", "shortTermInvestments": "14771000", "currentNetReceivables": "223101000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4066106000", "currentAccountsPayable": "68354000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3569505000", "shortLongTermDebtTotal": "1596560000", "totalShareholderEquity": "2065672000", "capitalLeaseObligations": "136828000", "otherCurrentLiabilities": "41019000", "totalCurrentLiabilities": "162724000", "otherNonCurrentLiabilities": "14515000", "totalNonCurrentLiabilities": "1676207000", "cashAndShortTermInvestments": "16806000", "commonStockSharesOutstanding": "118750000", "intangibleAssetsExcludingGoodwill": "86853000", "cashAndCashEquivalentsAtCarryingValue": "16806000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1160000", "profitLoss": "None", "dividendPayout": "21642000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "37872000", "capitalExpenditures": "17851000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "53066000", "cashflowFromInvestment": "-120530000", "stockBasedCompensation": "2709000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21642000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "459892000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35189000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:31.969739+00:00", "is_restated": false, "income_statement": { "revenue": 87745000, "cost_of_revenue": 25538000, "gross_profit": 62207000, "ebit": 35632000, "ebitda": 70132000, "pretax_income": 12269000, "tax_provision": 15000, "net_income": 8414000, "net_income_to_common": 8414000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46207000, "total_current_assets": 366000000, "total_assets": 4276323000, "short_term_debt": 56000000, "long_term_debt": 1523613000, "total_debt": 1579613000, "total_liabilities": 1866359000, "total_equity": 1926727000, "shares_outstanding": 108351000, "goodwill_and_intangibles": 83801000 }, "cash_flow": { "operating_cash_flow": 44557000, "capital_expenditure": 41413000, "free_cash_flow": 85970000, "dividends_paid": 18948000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 212994, "ticker_id": 157, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:31.969739+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "35632000", "ebitda": "70132000", "netIncome": "8414000", "grossProfit": "62207000", "depreciation": "None", "totalRevenue": "87745000", "costOfRevenue": "25538000", "interestIncome": "7859000", "incomeBeforeTax": "12269000", "interestExpense": "23363000", "operatingIncome": "17492000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "15000", "reportedCurrency": "USD", "netInterestIncome": "-15504000", "nonInterestIncome": "None", "operatingExpenses": "44715000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25538000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34500000", "sellingGeneralAndAdministrative": "10215000", "netIncomeFromContinuingOperations": "12254000" }, "balance": { "goodwill": "None", "inventory": "-120099000", "commonStock": "114000", "currentDebt": "None", "investments": "None", "totalAssets": "4276323000", "longTermDebt": "1523613000", "shortTermDebt": "56000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "83801000", "reportedCurrency": "USD", "retainedEarnings": "-395172000", "totalLiabilities": "1866359000", "otherCurrentAssets": "82909000", "totalCurrentAssets": "366000000", "currentLongTermDebt": "56000000", "longTermInvestments": "187363000", "shortTermInvestments": "17503000", "currentNetReceivables": "219381000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3910323000", "currentAccountsPayable": "59397000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3477395000", "shortLongTermDebtTotal": "1708375000", "totalShareholderEquity": "1926727000", "capitalLeaseObligations": "60751000", "otherCurrentLiabilities": "36227000", "totalCurrentLiabilities": "188953000", "otherNonCurrentLiabilities": "82196000", "totalNonCurrentLiabilities": "1677406000", "cashAndShortTermInvestments": "46207000", "commonStockSharesOutstanding": "108351000", "intangibleAssetsExcludingGoodwill": "83801000", "cashAndCashEquivalentsAtCarryingValue": "46207000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12254000", "profitLoss": "None", "dividendPayout": "18948000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "44557000", "capitalExpenditures": "41413000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "39793000", "cashflowFromInvestment": "-70109000", "stockBasedCompensation": "2738000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18948000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "328842000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 87745000, "cost_of_revenue": 25538000, "gross_profit": 62207000, "research_and_development": null, "selling_general_admin": 10215000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35632000, "depreciation_amortisation": 34500000, "ebitda": 70132000, "interest_expense": 23363000, "interest_income": null, "other_non_operating": null, "pretax_income": 12269000, "tax_provision": 15000, "effective_tax_rate": null, "net_income": 8414000, "net_income_continuing_ops": 12254000, "net_income_to_common": 8414000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46207000, "short_term_investments": 17503000, "net_receivables": 219381000, "inventory": -120099000, "other_current_assets": null, "total_current_assets": 366000000, "net_ppe": null, "goodwill": null, "intangible_assets": 83801000, "goodwill_and_intangibles": 83801000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3910323000, "total_assets": 4276323000, "short_term_debt": 56000000, "accounts_payable": 59397000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 188953000, "long_term_debt": 1523613000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1677406000, "total_liabilities": 1866359000, "total_debt": 1579613000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -395172000, "total_equity": 1926727000, "shares_outstanding": 108351000, "operating_cash_flow": 44557000, "stock_based_compensation": 2738000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41413000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -70109000, "dividends_paid": 18948000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 39793000, "free_cash_flow": 85970000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "35632000", "ebitda": "70132000", "netIncome": "8414000", "grossProfit": "62207000", "depreciation": "None", "totalRevenue": "87745000", "costOfRevenue": "25538000", "interestIncome": "7859000", "incomeBeforeTax": "12269000", "interestExpense": "23363000", "operatingIncome": "17492000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "15000", "reportedCurrency": "USD", "netInterestIncome": "-15504000", "nonInterestIncome": "None", "operatingExpenses": "44715000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25538000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34500000", "sellingGeneralAndAdministrative": "10215000", "netIncomeFromContinuingOperations": "12254000" }, "balance": { "goodwill": "None", "inventory": "-120099000", "commonStock": "114000", "currentDebt": "None", "investments": "None", "totalAssets": "4276323000", "longTermDebt": "1523613000", "shortTermDebt": "56000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "83801000", "reportedCurrency": "USD", "retainedEarnings": "-395172000", "totalLiabilities": "1866359000", "otherCurrentAssets": "82909000", "totalCurrentAssets": "366000000", "currentLongTermDebt": "56000000", "longTermInvestments": "187363000", "shortTermInvestments": "17503000", "currentNetReceivables": "219381000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3910323000", "currentAccountsPayable": "59397000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3477395000", "shortLongTermDebtTotal": "1708375000", "totalShareholderEquity": "1926727000", "capitalLeaseObligations": "60751000", "otherCurrentLiabilities": "36227000", "totalCurrentLiabilities": "188953000", "otherNonCurrentLiabilities": "82196000", "totalNonCurrentLiabilities": "1677406000", "cashAndShortTermInvestments": "46207000", "commonStockSharesOutstanding": "108351000", "intangibleAssetsExcludingGoodwill": "83801000", "cashAndCashEquivalentsAtCarryingValue": "46207000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12254000", "profitLoss": "None", "dividendPayout": "18948000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "44557000", "capitalExpenditures": "41413000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "39793000", "cashflowFromInvestment": "-70109000", "stockBasedCompensation": "2738000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18948000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "328842000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:31.969739+00:00", "is_restated": false, "income_statement": { "revenue": 87254000, "cost_of_revenue": 25762000, "gross_profit": 61492000, "ebit": 25318000, "ebitda": 59599000, "pretax_income": 1737000, "tax_provision": 155000, "net_income": 1443000, "net_income_to_common": 1443000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31915000, "total_current_assets": 307588000, "total_assets": 4251038000, "short_term_debt": 96446000, "long_term_debt": 1599382000, "total_debt": 1695828000, "total_liabilities": 1971473000, "total_equity": 1781470000, "shares_outstanding": 103592238, "goodwill_and_intangibles": 86429000 }, "cash_flow": { "operating_cash_flow": 32031000, "capital_expenditure": 27506000, "free_cash_flow": 59537000, "dividends_paid": 18568000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 212995, "ticker_id": 157, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:31.969739+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25318000", "ebitda": "59599000", "netIncome": "1443000", "grossProfit": "61492000", "depreciation": "None", "totalRevenue": "87254000", "costOfRevenue": "25762000", "interestIncome": "5413000", "incomeBeforeTax": "1737000", "interestExpense": "23581000", "operatingIncome": "17789000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "155000", "reportedCurrency": "USD", "netInterestIncome": "-18168000", "nonInterestIncome": "None", "operatingExpenses": "43703000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25762000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34281000", "sellingGeneralAndAdministrative": "10179000", "netIncomeFromContinuingOperations": "1582000" }, "balance": { "goodwill": "None", "inventory": "101802000", "commonStock": "105000", "currentDebt": "None", "investments": "None", "totalAssets": "4251038000", "longTermDebt": "1599382000", "shortTermDebt": "96446000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "86429000", "reportedCurrency": "USD", "retainedEarnings": "-381945000", "totalLiabilities": "1971473000", "otherCurrentAssets": "-63605000", "totalCurrentAssets": "307588000", "currentLongTermDebt": "96446000", "longTermInvestments": "203410000", "shortTermInvestments": "21668000", "currentNetReceivables": "215808000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3943450000", "currentAccountsPayable": "62198000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1827855000", "totalShareholderEquity": "1781470000", "capitalLeaseObligations": "62613000", "otherCurrentLiabilities": "32675000", "totalCurrentLiabilities": "222316000", "otherNonCurrentLiabilities": "83402000", "totalNonCurrentLiabilities": "1749157000", "cashAndShortTermInvestments": "31915000", "commonStockSharesOutstanding": "103592238", "intangibleAssetsExcludingGoodwill": "86429000", "cashAndCashEquivalentsAtCarryingValue": "31915000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1582000", "profitLoss": "None", "dividendPayout": "18568000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "32031000", "capitalExpenditures": "27506000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27696000", "cashflowFromInvestment": "23805000", "stockBasedCompensation": "3102000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18568000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34281000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 87254000, "cost_of_revenue": 25762000, "gross_profit": 61492000, "research_and_development": null, "selling_general_admin": 10179000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25318000, "depreciation_amortisation": 34281000, "ebitda": 59599000, "interest_expense": 23581000, "interest_income": null, "other_non_operating": null, "pretax_income": 1737000, "tax_provision": 155000, "effective_tax_rate": null, "net_income": 1443000, "net_income_continuing_ops": 1582000, "net_income_to_common": 1443000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31915000, "short_term_investments": 21668000, "net_receivables": 215808000, "inventory": 101802000, "other_current_assets": null, "total_current_assets": 307588000, "net_ppe": null, "goodwill": null, "intangible_assets": 86429000, "goodwill_and_intangibles": 86429000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3943450000, "total_assets": 4251038000, "short_term_debt": 96446000, "accounts_payable": 62198000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 222316000, "long_term_debt": 1599382000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1749157000, "total_liabilities": 1971473000, "total_debt": 1695828000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -381945000, "total_equity": 1781470000, "shares_outstanding": 103592238, "operating_cash_flow": 32031000, "stock_based_compensation": 3102000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27506000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 23805000, "dividends_paid": 18568000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -27696000, "free_cash_flow": 59537000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "25318000", "ebitda": "59599000", "netIncome": "1443000", "grossProfit": "61492000", "depreciation": "None", "totalRevenue": "87254000", "costOfRevenue": "25762000", "interestIncome": "5413000", "incomeBeforeTax": "1737000", "interestExpense": "23581000", "operatingIncome": "17789000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "155000", "reportedCurrency": "USD", "netInterestIncome": "-18168000", "nonInterestIncome": "None", "operatingExpenses": "43703000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25762000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34281000", "sellingGeneralAndAdministrative": "10179000", "netIncomeFromContinuingOperations": "1582000" }, "balance": { "goodwill": "None", "inventory": "101802000", "commonStock": "105000", "currentDebt": "None", "investments": "None", "totalAssets": "4251038000", "longTermDebt": "1599382000", "shortTermDebt": "96446000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "86429000", "reportedCurrency": "USD", "retainedEarnings": "-381945000", "totalLiabilities": "1971473000", "otherCurrentAssets": "-63605000", "totalCurrentAssets": "307588000", "currentLongTermDebt": "96446000", "longTermInvestments": "203410000", "shortTermInvestments": "21668000", "currentNetReceivables": "215808000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3943450000", "currentAccountsPayable": "62198000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1827855000", "totalShareholderEquity": "1781470000", "capitalLeaseObligations": "62613000", "otherCurrentLiabilities": "32675000", "totalCurrentLiabilities": "222316000", "otherNonCurrentLiabilities": "83402000", "totalNonCurrentLiabilities": "1749157000", "cashAndShortTermInvestments": "31915000", "commonStockSharesOutstanding": "103592238", "intangibleAssetsExcludingGoodwill": "86429000", "cashAndCashEquivalentsAtCarryingValue": "31915000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1582000", "profitLoss": "None", "dividendPayout": "18568000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "32031000", "capitalExpenditures": "27506000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27696000", "cashflowFromInvestment": "23805000", "stockBasedCompensation": "3102000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18568000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34281000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:31.969739+00:00", "is_restated": false, "income_statement": { "revenue": 91356000, "cost_of_revenue": 31442000, "gross_profit": 59914000, "ebit": 16883000, "ebitda": 51823000, "pretax_income": -6826000, "tax_provision": 31000, "net_income": 3269000, "net_income_to_common": 3269000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18795000, "total_current_assets": 282473000, "total_assets": 4271782000, "short_term_debt": 114687000, "long_term_debt": 1608992000, "total_debt": 1723679000, "total_liabilities": 2000251000, "total_equity": 1760900000, "shares_outstanding": 102128000, "goodwill_and_intangibles": 93679000 }, "cash_flow": { "operating_cash_flow": 25988000, "capital_expenditure": 13907000, "free_cash_flow": 39895000, "dividends_paid": 17165000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 212996, "ticker_id": 157, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:31.969739+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16883000", "ebitda": "51823000", "netIncome": "3269000", "grossProfit": "59914000", "depreciation": "None", "totalRevenue": "91356000", "costOfRevenue": "31442000", "interestIncome": "5238000", "incomeBeforeTax": "-6826000", "interestExpense": "23709000", "operatingIncome": "14008000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "31000", "reportedCurrency": "USD", "netInterestIncome": "-18471000", "nonInterestIncome": "None", "operatingExpenses": "45906000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31442000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34940000", "sellingGeneralAndAdministrative": "9768000", "netIncomeFromContinuingOperations": "-6857000" }, "balance": { "goodwill": "None", "inventory": "96594000", "commonStock": "103000", "currentDebt": "None", "investments": "None", "totalAssets": "4271782000", "longTermDebt": "1608992000", "shortTermDebt": "114687000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "93679000", "reportedCurrency": "USD", "retainedEarnings": "-364440000", "totalLiabilities": "2000251000", "otherCurrentAssets": "32642000", "totalCurrentAssets": "282473000", "currentLongTermDebt": "114687000", "longTermInvestments": "198702000", "shortTermInvestments": "27274000", "currentNetReceivables": "203762000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3989309000", "currentAccountsPayable": "58163000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1859131000", "totalShareholderEquity": "1760900000", "capitalLeaseObligations": "63316000", "otherCurrentLiabilities": "27836000", "totalCurrentLiabilities": "236934000", "otherNonCurrentLiabilities": "86317000", "totalNonCurrentLiabilities": "1763317000", "cashAndShortTermInvestments": "18795000", "commonStockSharesOutstanding": "102128000", "intangibleAssetsExcludingGoodwill": "93679000", "cashAndCashEquivalentsAtCarryingValue": "18795000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6857000", "profitLoss": "None", "dividendPayout": "17165000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "25988000", "capitalExpenditures": "13907000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20539000", "cashflowFromInvestment": "-3829000", "stockBasedCompensation": "4245000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17165000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34940000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 91356000, "cost_of_revenue": 31442000, "gross_profit": 59914000, "research_and_development": null, "selling_general_admin": 9768000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16883000, "depreciation_amortisation": 34940000, "ebitda": 51823000, "interest_expense": 23709000, "interest_income": null, "other_non_operating": null, "pretax_income": -6826000, "tax_provision": 31000, "effective_tax_rate": null, "net_income": 3269000, "net_income_continuing_ops": -6857000, "net_income_to_common": 3269000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18795000, "short_term_investments": 27274000, "net_receivables": 203762000, "inventory": 96594000, "other_current_assets": null, "total_current_assets": 282473000, "net_ppe": null, "goodwill": null, "intangible_assets": 93679000, "goodwill_and_intangibles": 93679000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3989309000, "total_assets": 4271782000, "short_term_debt": 114687000, "accounts_payable": 58163000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 236934000, "long_term_debt": 1608992000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1763317000, "total_liabilities": 2000251000, "total_debt": 1723679000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -364440000, "total_equity": 1760900000, "shares_outstanding": 102128000, "operating_cash_flow": 25988000, "stock_based_compensation": 4245000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13907000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3829000, "dividends_paid": 17165000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20539000, "free_cash_flow": 39895000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16883000", "ebitda": "51823000", "netIncome": "3269000", "grossProfit": "59914000", "depreciation": "None", "totalRevenue": "91356000", "costOfRevenue": "31442000", "interestIncome": "5238000", "incomeBeforeTax": "-6826000", "interestExpense": "23709000", "operatingIncome": "14008000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "31000", "reportedCurrency": "USD", "netInterestIncome": "-18471000", "nonInterestIncome": "None", "operatingExpenses": "45906000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31442000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34940000", "sellingGeneralAndAdministrative": "9768000", "netIncomeFromContinuingOperations": "-6857000" }, "balance": { "goodwill": "None", "inventory": "96594000", "commonStock": "103000", "currentDebt": "None", "investments": "None", "totalAssets": "4271782000", "longTermDebt": "1608992000", "shortTermDebt": "114687000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "93679000", "reportedCurrency": "USD", "retainedEarnings": "-364440000", "totalLiabilities": "2000251000", "otherCurrentAssets": "32642000", "totalCurrentAssets": "282473000", "currentLongTermDebt": "114687000", "longTermInvestments": "198702000", "shortTermInvestments": "27274000", "currentNetReceivables": "203762000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3989309000", "currentAccountsPayable": "58163000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1859131000", "totalShareholderEquity": "1760900000", "capitalLeaseObligations": "63316000", "otherCurrentLiabilities": "27836000", "totalCurrentLiabilities": "236934000", "otherNonCurrentLiabilities": "86317000", "totalNonCurrentLiabilities": "1763317000", "cashAndShortTermInvestments": "18795000", "commonStockSharesOutstanding": "102128000", "intangibleAssetsExcludingGoodwill": "93679000", "cashAndCashEquivalentsAtCarryingValue": "18795000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6857000", "profitLoss": "None", "dividendPayout": "17165000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "25988000", "capitalExpenditures": "13907000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20539000", "cashflowFromInvestment": "-3829000", "stockBasedCompensation": "4245000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17165000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34940000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:31.969739+00:00", "is_restated": false, "income_statement": { "revenue": 85513000, "cost_of_revenue": 29293000, "gross_profit": 56220000, "ebit": 14510000, "ebitda": 49539000, "pretax_income": -10182000, "tax_provision": 53000, "net_income": -1337000, "net_income_to_common": -1337000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17481000, "total_current_assets": 290967000, "total_assets": 4291154000, "short_term_debt": 213287000, "long_term_debt": 1656854000, "total_debt": 1870141000, "total_liabilities": 2157598000, "total_equity": 1636917000, "shares_outstanding": 95363000, "goodwill_and_intangibles": 100594000 }, "cash_flow": { "operating_cash_flow": 40591000, "capital_expenditure": 21034000, "free_cash_flow": 61625000, "dividends_paid": 17155000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 212997, "ticker_id": 157, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:31.969739+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14510000", "ebitda": "49539000", "netIncome": "-1337000", "grossProfit": "56220000", "depreciation": "None", "totalRevenue": "85513000", "costOfRevenue": "29293000", "interestIncome": "5118000", "incomeBeforeTax": "-10182000", "interestExpense": "24692000", "operatingIncome": "10619000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "53000", "reportedCurrency": "USD", "netInterestIncome": "-19574000", "nonInterestIncome": "None", "operatingExpenses": "45601000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29293000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35029000", "sellingGeneralAndAdministrative": "10572000", "netIncomeFromContinuingOperations": "-10235000" }, "balance": { "goodwill": "None", "inventory": "94799000", "commonStock": "95000", "currentDebt": "None", "investments": "None", "totalAssets": "4291154000", "longTermDebt": "1656854000", "shortTermDebt": "213287000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "100594000", "reportedCurrency": "USD", "retainedEarnings": "-349141000", "totalLiabilities": "2157598000", "otherCurrentAssets": "34649000", "totalCurrentAssets": "290967000", "currentLongTermDebt": "213287000", "longTermInvestments": "197240000", "shortTermInvestments": "33284000", "currentNetReceivables": "205553000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4000187000", "currentAccountsPayable": "61425000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2008454000", "totalShareholderEquity": "1636917000", "capitalLeaseObligations": "64319000", "otherCurrentLiabilities": "26502000", "totalCurrentLiabilities": "335600000", "otherNonCurrentLiabilities": "91933000", "totalNonCurrentLiabilities": "1821998000", "cashAndShortTermInvestments": "17481000", "commonStockSharesOutstanding": "95363000", "intangibleAssetsExcludingGoodwill": "100594000", "cashAndCashEquivalentsAtCarryingValue": "17481000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10235000", "profitLoss": "None", "dividendPayout": "17155000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "11453000", "operatingCashflow": "40591000", "capitalExpenditures": "21034000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "75989000", "cashflowFromInvestment": "-118466000", "stockBasedCompensation": "2558000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17155000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35029000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 85513000, "cost_of_revenue": 29293000, "gross_profit": 56220000, "research_and_development": null, "selling_general_admin": 10572000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14510000, "depreciation_amortisation": 35029000, "ebitda": 49539000, "interest_expense": 24692000, "interest_income": null, "other_non_operating": null, "pretax_income": -10182000, "tax_provision": 53000, "effective_tax_rate": null, "net_income": -1337000, "net_income_continuing_ops": -10235000, "net_income_to_common": -1337000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17481000, "short_term_investments": 33284000, "net_receivables": 205553000, "inventory": 94799000, "other_current_assets": null, "total_current_assets": 290967000, "net_ppe": null, "goodwill": null, "intangible_assets": 100594000, "goodwill_and_intangibles": 100594000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4000187000, "total_assets": 4291154000, "short_term_debt": 213287000, "accounts_payable": 61425000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 335600000, "long_term_debt": 1656854000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1821998000, "total_liabilities": 2157598000, "total_debt": 1870141000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -349141000, "total_equity": 1636917000, "shares_outstanding": 95363000, "operating_cash_flow": 40591000, "stock_based_compensation": 2558000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21034000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -118466000, "dividends_paid": 17155000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 75989000, "free_cash_flow": 61625000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14510000", "ebitda": "49539000", "netIncome": "-1337000", "grossProfit": "56220000", "depreciation": "None", "totalRevenue": "85513000", "costOfRevenue": "29293000", "interestIncome": "5118000", "incomeBeforeTax": "-10182000", "interestExpense": "24692000", "operatingIncome": "10619000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "53000", "reportedCurrency": "USD", "netInterestIncome": "-19574000", "nonInterestIncome": "None", "operatingExpenses": "45601000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29293000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35029000", "sellingGeneralAndAdministrative": "10572000", "netIncomeFromContinuingOperations": "-10235000" }, "balance": { "goodwill": "None", "inventory": "94799000", "commonStock": "95000", "currentDebt": "None", "investments": "None", "totalAssets": "4291154000", "longTermDebt": "1656854000", "shortTermDebt": "213287000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "100594000", "reportedCurrency": "USD", "retainedEarnings": "-349141000", "totalLiabilities": "2157598000", "otherCurrentAssets": "34649000", "totalCurrentAssets": "290967000", "currentLongTermDebt": "213287000", "longTermInvestments": "197240000", "shortTermInvestments": "33284000", "currentNetReceivables": "205553000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4000187000", "currentAccountsPayable": "61425000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2008454000", "totalShareholderEquity": "1636917000", "capitalLeaseObligations": "64319000", "otherCurrentLiabilities": "26502000", "totalCurrentLiabilities": "335600000", "otherNonCurrentLiabilities": "91933000", "totalNonCurrentLiabilities": "1821998000", "cashAndShortTermInvestments": "17481000", "commonStockSharesOutstanding": "95363000", "intangibleAssetsExcludingGoodwill": "100594000", "cashAndCashEquivalentsAtCarryingValue": "17481000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10235000", "profitLoss": "None", "dividendPayout": "17155000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "11453000", "operatingCashflow": "40591000", "capitalExpenditures": "21034000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "75989000", "cashflowFromInvestment": "-118466000", "stockBasedCompensation": "2558000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17155000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35029000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:31.969739+00:00", "is_restated": false, "income_statement": { "revenue": 81392000, "cost_of_revenue": 26980000, "gross_profit": 54412000, "ebit": 8577000, "ebitda": 42303000, "pretax_income": -16308000, "tax_provision": -40000, "net_income": -1426000, "net_income_to_common": -1426000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19312000, "total_current_assets": 247662000, "total_assets": 4280778000, "short_term_debt": 192287000, "long_term_debt": 1820086000, "total_debt": 2012373000, "total_liabilities": 2101256000, "total_equity": 1685228000, "shares_outstanding": 95319958, "goodwill_and_intangibles": 90039000 }, "cash_flow": { "operating_cash_flow": 25672000, "capital_expenditure": 22872000, "free_cash_flow": 48544000, "dividends_paid": 17161000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 212999, "ticker_id": 157, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:31.969739+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8577000", "ebitda": "42303000", "netIncome": "-1426000", "grossProfit": "54412000", "depreciation": "None", "totalRevenue": "81392000", "costOfRevenue": "26980000", "interestIncome": "22999000", "incomeBeforeTax": "-16308000", "interestExpense": "24885000", "operatingIncome": "6691000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-40000", "reportedCurrency": "USD", "netInterestIncome": "-19798000", "nonInterestIncome": "None", "operatingExpenses": "47721000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26980000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33726000", "sellingGeneralAndAdministrative": "10309000", "netIncomeFromContinuingOperations": "-16268000" }, "balance": { "goodwill": "None", "inventory": "92729000", "commonStock": "95000", "currentDebt": "None", "investments": "None", "totalAssets": "4280778000", "longTermDebt": "1820086000", "shortTermDebt": "192287000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "90039000", "reportedCurrency": "USD", "retainedEarnings": "-330639000", "totalLiabilities": "2101256000", "otherCurrentAssets": "-231116000", "totalCurrentAssets": "247662000", "currentLongTermDebt": "192287000", "longTermInvestments": "184034000", "shortTermInvestments": "35197000", "currentNetReceivables": "174228000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4033116000", "currentAccountsPayable": "221586000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3512855000", "shortLongTermDebtTotal": "2012373000", "totalShareholderEquity": "1685228000", "capitalLeaseObligations": "32520000", "otherCurrentLiabilities": "-7501000", "totalCurrentLiabilities": "440937000", "otherNonCurrentLiabilities": "86474000", "totalNonCurrentLiabilities": "1660319000", "cashAndShortTermInvestments": "19312000", "commonStockSharesOutstanding": "95319958", "intangibleAssetsExcludingGoodwill": "90039000", "cashAndCashEquivalentsAtCarryingValue": "19312000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16268000", "profitLoss": "None", "dividendPayout": "17161000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-8720000", "operatingCashflow": "25672000", "capitalExpenditures": "22872000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "35408000", "cashflowFromInvestment": "-63418000", "stockBasedCompensation": "2565000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17161000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33726000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 81392000, "cost_of_revenue": 26980000, "gross_profit": 54412000, "research_and_development": null, "selling_general_admin": 10309000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8577000, "depreciation_amortisation": 33726000, "ebitda": 42303000, "interest_expense": 24885000, "interest_income": null, "other_non_operating": null, "pretax_income": -16308000, "tax_provision": -40000, "effective_tax_rate": null, "net_income": -1426000, "net_income_continuing_ops": -16268000, "net_income_to_common": -1426000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19312000, "short_term_investments": 35197000, "net_receivables": 174228000, "inventory": 92729000, "other_current_assets": null, "total_current_assets": 247662000, "net_ppe": null, "goodwill": null, "intangible_assets": 90039000, "goodwill_and_intangibles": 90039000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4033116000, "total_assets": 4280778000, "short_term_debt": 192287000, "accounts_payable": 221586000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 440937000, "long_term_debt": 1820086000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1660319000, "total_liabilities": 2101256000, "total_debt": 2012373000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -330639000, "total_equity": 1685228000, "shares_outstanding": 95319958, "operating_cash_flow": 25672000, "stock_based_compensation": 2565000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22872000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -63418000, "dividends_paid": 17161000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 35408000, "free_cash_flow": 48544000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8577000", "ebitda": "42303000", "netIncome": "-1426000", "grossProfit": "54412000", "depreciation": "None", "totalRevenue": "81392000", "costOfRevenue": "26980000", "interestIncome": "22999000", "incomeBeforeTax": "-16308000", "interestExpense": "24885000", "operatingIncome": "6691000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-40000", "reportedCurrency": "USD", "netInterestIncome": "-19798000", "nonInterestIncome": "None", "operatingExpenses": "47721000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26980000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33726000", "sellingGeneralAndAdministrative": "10309000", "netIncomeFromContinuingOperations": "-16268000" }, "balance": { "goodwill": "None", "inventory": "92729000", "commonStock": "95000", "currentDebt": "None", "investments": "None", "totalAssets": "4280778000", "longTermDebt": "1820086000", "shortTermDebt": "192287000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "90039000", "reportedCurrency": "USD", "retainedEarnings": "-330639000", "totalLiabilities": "2101256000", "otherCurrentAssets": "-231116000", "totalCurrentAssets": "247662000", "currentLongTermDebt": "192287000", "longTermInvestments": "184034000", "shortTermInvestments": "35197000", "currentNetReceivables": "174228000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4033116000", "currentAccountsPayable": "221586000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3512855000", "shortLongTermDebtTotal": "2012373000", "totalShareholderEquity": "1685228000", "capitalLeaseObligations": "32520000", "otherCurrentLiabilities": "-7501000", "totalCurrentLiabilities": "440937000", "otherNonCurrentLiabilities": "86474000", "totalNonCurrentLiabilities": "1660319000", "cashAndShortTermInvestments": "19312000", "commonStockSharesOutstanding": "95319958", "intangibleAssetsExcludingGoodwill": "90039000", "cashAndCashEquivalentsAtCarryingValue": "19312000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16268000", "profitLoss": "None", "dividendPayout": "17161000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-8720000", "operatingCashflow": "25672000", "capitalExpenditures": "22872000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "35408000", "cashflowFromInvestment": "-63418000", "stockBasedCompensation": "2565000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17161000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33726000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:31.969739+00:00", "is_restated": false, "income_statement": { "revenue": 89948000, "cost_of_revenue": 25591000, "gross_profit": 64357000, "ebit": 25006000, "ebitda": 59062000, "pretax_income": 2917000, "tax_provision": 165000, "net_income": 9276000, "net_income_to_common": 9276000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17193000, "total_current_assets": 293061000, "total_assets": 4204159000, "short_term_debt": 180087000, "long_term_debt": 1582937000, "total_debt": 1763024000, "total_liabilities": 2006217000, "total_equity": 1685672000, "shares_outstanding": 95259924, "goodwill_and_intangibles": 86120000 }, "cash_flow": { "operating_cash_flow": 30063000, "capital_expenditure": 18041000, "free_cash_flow": 48104000, "dividends_paid": 17130000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 213000, "ticker_id": 157, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:31.969739+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25006000", "ebitda": "59062000", "netIncome": "9276000", "grossProfit": "64357000", "depreciation": "None", "totalRevenue": "89948000", "costOfRevenue": "25591000", "interestIncome": "16741000", "incomeBeforeTax": "2917000", "interestExpense": "22089000", "operatingIncome": "19658000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "165000", "reportedCurrency": "USD", "netInterestIncome": "-17119000", "nonInterestIncome": "None", "operatingExpenses": "44699000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3533000", "costofGoodsAndServicesSold": "25591000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34056000", "sellingGeneralAndAdministrative": "10643000", "netIncomeFromContinuingOperations": "2752000" }, "balance": { "goodwill": "None", "inventory": "122275000", "commonStock": "95000", "currentDebt": "None", "investments": "None", "totalAssets": "4204159000", "longTermDebt": "1582937000", "shortTermDebt": "180087000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "86120000", "reportedCurrency": "USD", "retainedEarnings": "-312057000", "totalLiabilities": "2006217000", "otherCurrentAssets": "40279000", "totalCurrentAssets": "293061000", "currentLongTermDebt": "180087000", "longTermInvestments": "3824678000", "shortTermInvestments": "35940000", "currentNetReceivables": "199649000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3911098000", "currentAccountsPayable": "56315000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11057000", "shortLongTermDebtTotal": "1803705000", "totalShareholderEquity": "1685672000", "capitalLeaseObligations": "40681000", "otherCurrentLiabilities": "27107000", "totalCurrentLiabilities": "298395000", "otherNonCurrentLiabilities": "42033000", "totalNonCurrentLiabilities": "1707822000", "cashAndShortTermInvestments": "17193000", "commonStockSharesOutstanding": "95259924", "intangibleAssetsExcludingGoodwill": "86120000", "cashAndCashEquivalentsAtCarryingValue": "17193000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2752000", "profitLoss": "None", "dividendPayout": "17130000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-2733000", "operatingCashflow": "30063000", "capitalExpenditures": "18041000", "changeInReceivables": "-14000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8886000", "cashflowFromInvestment": "-23041000", "stockBasedCompensation": "2745000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17130000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1864000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6835000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34056000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 89948000, "cost_of_revenue": 25591000, "gross_profit": 64357000, "research_and_development": null, "selling_general_admin": 10643000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25006000, "depreciation_amortisation": 34056000, "ebitda": 59062000, "interest_expense": 22089000, "interest_income": null, "other_non_operating": null, "pretax_income": 2917000, "tax_provision": 165000, "effective_tax_rate": null, "net_income": 9276000, "net_income_continuing_ops": 2752000, "net_income_to_common": 9276000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17193000, "short_term_investments": 35940000, "net_receivables": 199649000, "inventory": 122275000, "other_current_assets": null, "total_current_assets": 293061000, "net_ppe": null, "goodwill": null, "intangible_assets": 86120000, "goodwill_and_intangibles": 86120000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3911098000, "total_assets": 4204159000, "short_term_debt": 180087000, "accounts_payable": 56315000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 298395000, "long_term_debt": 1582937000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1707822000, "total_liabilities": 2006217000, "total_debt": 1763024000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -312057000, "total_equity": 1685672000, "shares_outstanding": 95259924, "operating_cash_flow": 30063000, "stock_based_compensation": 2745000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18041000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23041000, "dividends_paid": 17130000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8886000, "free_cash_flow": 48104000, "net_change_in_cash": -1864000 }, "raw_data": { "income": { "ebit": "25006000", "ebitda": "59062000", "netIncome": "9276000", "grossProfit": "64357000", "depreciation": "None", "totalRevenue": "89948000", "costOfRevenue": "25591000", "interestIncome": "16741000", "incomeBeforeTax": "2917000", "interestExpense": "22089000", "operatingIncome": "19658000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "165000", "reportedCurrency": "USD", "netInterestIncome": "-17119000", "nonInterestIncome": "None", "operatingExpenses": "44699000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3533000", "costofGoodsAndServicesSold": "25591000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34056000", "sellingGeneralAndAdministrative": "10643000", "netIncomeFromContinuingOperations": "2752000" }, "balance": { "goodwill": "None", "inventory": "122275000", "commonStock": "95000", "currentDebt": "None", "investments": "None", "totalAssets": "4204159000", "longTermDebt": "1582937000", "shortTermDebt": "180087000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "86120000", "reportedCurrency": "USD", "retainedEarnings": "-312057000", "totalLiabilities": "2006217000", "otherCurrentAssets": "40279000", "totalCurrentAssets": "293061000", "currentLongTermDebt": "180087000", "longTermInvestments": "3824678000", "shortTermInvestments": "35940000", "currentNetReceivables": "199649000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3911098000", "currentAccountsPayable": "56315000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11057000", "shortLongTermDebtTotal": "1803705000", "totalShareholderEquity": "1685672000", "capitalLeaseObligations": "40681000", "otherCurrentLiabilities": "27107000", "totalCurrentLiabilities": "298395000", "otherNonCurrentLiabilities": "42033000", "totalNonCurrentLiabilities": "1707822000", "cashAndShortTermInvestments": "17193000", "commonStockSharesOutstanding": "95259924", "intangibleAssetsExcludingGoodwill": "86120000", "cashAndCashEquivalentsAtCarryingValue": "17193000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2752000", "profitLoss": "None", "dividendPayout": "17130000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-2733000", "operatingCashflow": "30063000", "capitalExpenditures": "18041000", "changeInReceivables": "-14000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8886000", "cashflowFromInvestment": "-23041000", "stockBasedCompensation": "2745000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17130000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1864000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6835000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34056000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }